| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.63B | ¥921M | +77.4% |
| Cost of Sales | ¥901M | ¥525M | +71.7% |
| Gross Profit | ¥734M | ¥396M | +85.1% |
| SG&A Expenses | ¥320M | ¥262M | +22.1% |
| Operating Income | ¥413M | ¥134M | +208.2% |
| Non-operating Income | ¥3M | ¥2M | +46.9% |
| Non-operating Expenses | ¥10M | ¥16M | -38.1% |
| Ordinary Income | ¥406M | ¥119M | +241.2% |
| Profit Before Tax | ¥406M | ¥120M | +238.8% |
| Income Tax Expense | ¥61M | ¥-43M | +242.0% |
| Net Income | ¥345M | ¥162M | +113.0% |
| Depreciation & Amortization | ¥28M | ¥13M | +114.2% |
| Interest Expense | ¥9M | ¥6M | +47.6% |
| Basic EPS | ¥25.63 | ¥13.96 | +83.6% |
| Diluted EPS | ¥24.22 | - | - |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥3.93B | ¥2.82B | +¥1.10B |
| Cash and Deposits | ¥3.15B | ¥2.09B | +¥1.06B |
| Accounts Receivable | ¥345M | ¥251M | +¥94M |
| Inventories | ¥4M | ¥9M | ¥-5M |
| Non-current Assets | ¥1.10B | ¥1.07B | +¥28M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥349M | ¥-119M | +¥468M |
| Investing Cash Flow | ¥-54M | ¥-54M | ¥-620,000 |
| Financing Cash Flow | ¥767M | ¥731M | +¥35M |
| Free Cash Flow | ¥295M | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 21.1% |
| Gross Profit Margin | 44.9% |
| Current Ratio | 623.5% |
| Quick Ratio | 622.9% |
| Debt-to-Equity Ratio | 0.83x |
| Interest Coverage Ratio | 48.57x |
| EBITDA Margin | 27.0% |
| Effective Tax Rate | 14.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +77.5% |
| Operating Income YoY Change | +208.1% |
| Ordinary Income YoY Change | +238.8% |
| Net Income YoY Change | +112.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 13.58M shares |
| Average Shares Outstanding | 13.49M shares |
| Book Value Per Share | ¥202.41 |
| EBITDA | ¥441M |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥3.00B |
| Operating Income Forecast | ¥580M |
| Ordinary Income Forecast | ¥560M |
| Net Income Forecast | ¥480M |
| Basic EPS Forecast | ¥35.47 |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥579M | ¥533M | +¥46M |
| Investment Securities | ¥421M | ¥421M | +¥60,000 |
| Total Assets | ¥5.02B | ¥3.89B | +¥1.13B |
| Current Liabilities | ¥630M | ¥463M | +¥167M |
| Accounts Payable | ¥152M | ¥175M | ¥-23M |
| Non-current Liabilities | ¥1.64B | ¥1.40B | +¥248M |
| Long-term Loans | ¥1.60B | ¥1.33B | +¥268M |
| Total Liabilities | ¥2.27B | ¥1.86B | +¥414M |
| Total Equity | ¥2.75B | ¥2.03B | +¥719M |
| Capital Stock | ¥542M | ¥356M | +¥186M |
| Capital Surplus | ¥1.54B | ¥1.35B | +¥186M |
| Retained Earnings | ¥667M | ¥321M | +¥346M |
| Owners' Equity | ¥2.75B | ¥2.03B | +¥719M |
| Working Capital | ¥3.30B | - | - |