| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥934M | ¥896M | +4.2% |
| Cost of Sales | ¥338M | ¥387M | -12.6% |
| Gross Profit | ¥596M | ¥509M | +17.0% |
| SG&A Expenses | ¥444M | ¥391M | +13.6% |
| Operating Income | ¥151M | ¥118M | +28.0% |
| Non-operating Income | ¥1M | ¥56,000 | +2139.3% |
| Non-operating Expenses | ¥14M | ¥417,000 | +3372.9% |
| Ordinary Income | ¥138M | ¥117M | +17.9% |
| Profit Before Tax | ¥138M | ¥120M | +14.9% |
| Income Tax Expense | ¥48M | ¥41M | +17.8% |
| Net Income | ¥90M | ¥79M | +13.9% |
| Interest Expense | ¥28,000 | ¥28,000 | +0.0% |
| Basic EPS | ¥56.96 | ¥56.80 | +0.3% |
| Diluted EPS | ¥56.90 | - | - |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.27B | ¥880M | +¥392M |
| Cash and Deposits | ¥1.05B | ¥696M | +¥359M |
| Accounts Receivable | ¥105M | ¥119M | ¥-15M |
| Non-current Assets | ¥254M | ¥228M | +¥26M |
| Property, Plant & Equipment | ¥37M | ¥39M | ¥-1M |
| Item | Value |
|---|---|
| Net Profit Margin | 9.6% |
| Gross Profit Margin | 63.8% |
| Current Ratio | 389.4% |
| Quick Ratio | 389.4% |
| Debt-to-Equity Ratio | 0.27x |
| Interest Coverage Ratio | 5392.86x |
| Effective Tax Rate | 34.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +4.2% |
| Operating Income YoY Change | +28.1% |
| Ordinary Income YoY Change | +17.3% |
| Net Income YoY Change | +13.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 1.66M shares |
| Average Shares Outstanding | 1.58M shares |
| Book Value Per Share | ¥720.86 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥13.11 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥1.36B |
| Operating Income Forecast | ¥255M |
| Ordinary Income Forecast | ¥242M |
| Net Income Forecast | ¥155M |
| Basic EPS Forecast | ¥96.80 |
| Dividend Per Share Forecast | ¥15.74 |
| Intangible Assets | ¥70M | ¥61M | +¥10M |
| Total Assets | ¥1.52B | ¥1.11B | +¥418M |
| Current Liabilities | ¥327M | ¥325M | +¥2M |
| Accounts Payable | ¥41M | ¥34M | +¥7M |
| Total Liabilities | ¥327M | ¥325M | +¥2M |
| Total Equity | ¥1.20B | ¥782M | +¥416M |
| Capital Stock | ¥207M | ¥35M | +¥172M |
| Capital Surplus | ¥172M | - | - |
| Retained Earnings | ¥819M | ¥748M | +¥72M |
| Owners' Equity | ¥1.20B | ¥782M | +¥416M |
| Working Capital | ¥945M | - | - |