| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥7.08B | ¥2.85B | +148.2% |
| Cost of Sales | ¥1.96B | ¥826M | +137.2% |
| Gross Profit | ¥5.12B | ¥2.03B | +152.7% |
| SG&A Expenses | ¥4.46B | ¥1.84B | +142.9% |
| Operating Income | ¥657M | ¥189M | +247.6% |
| Non-operating Income | ¥1M | ¥3M | -68.1% |
| Non-operating Expenses | ¥4M | ¥8M | -45.2% |
| Ordinary Income | ¥654M | ¥185M | +253.5% |
| Profit Before Tax | ¥655M | ¥185M | +253.4% |
| Income Tax Expense | ¥200M | ¥54M | +269.9% |
| Net Income | ¥455M | ¥131M | +247.3% |
| Interest Expense | ¥1M | ¥4M | -70.1% |
| Basic EPS | ¥60.05 | ¥18.54 | +223.9% |
| Diluted EPS | ¥59.86 | ¥17.02 | +251.7% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥8.78B | ¥6.70B | +¥2.07B |
| Cash and Deposits | ¥1.40B | ¥4.33B | ¥-2.93B |
| Accounts Receivable | ¥2.18B | ¥385M | +¥1.80B |
| Inventories | ¥4.79B | ¥1.80B | +¥2.99B |
| Non-current Assets | ¥1.23B | ¥835M | +¥398M |
| Item | Value |
|---|---|
| Net Profit Margin | 6.4% |
| Gross Profit Margin | 72.3% |
| Current Ratio | 171.5% |
| Quick Ratio | 77.9% |
| Debt-to-Equity Ratio | 1.20x |
| Interest Coverage Ratio | 494.73x |
| Effective Tax Rate | 30.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 7.65M shares |
| Treasury Stock | 150K shares |
| Average Shares Outstanding | 7.58M shares |
| Book Value Per Share | ¥607.43 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥28.05B |
| Operating Income Forecast | ¥3.02B |
| Ordinary Income Forecast | ¥3.01B |
| Net Income Forecast | ¥2.05B |
| Basic EPS Forecast | ¥269.56 |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥553M | ¥302M | +¥250M |
| Intangible Assets | ¥91M | ¥89M | +¥2M |
| Total Assets | ¥10.01B | ¥7.54B | +¥2.47B |
| Current Liabilities | ¥5.12B | ¥2.52B | +¥2.60B |
| Accounts Payable | ¥2.31B | ¥218M | +¥2.09B |
| Non-current Liabilities | ¥335M | ¥364M | ¥-29M |
| Long-term Loans | ¥224M | ¥295M | ¥-71M |
| Total Liabilities | ¥5.45B | ¥2.88B | +¥2.57B |
| Total Equity | ¥4.56B | ¥4.65B | ¥-98M |
| Capital Stock | ¥917M | ¥880M | +¥37M |
| Capital Surplus | ¥1.43B | ¥1.39B | +¥37M |
| Retained Earnings | ¥2.84B | ¥2.39B | +¥455M |
| Treasury Stock | ¥-626M | - | - |
| Owners' Equity | ¥4.56B | ¥4.65B | ¥-98M |
| Working Capital | ¥3.66B | - | - |