| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥2.00B | - | - |
| Cost of Sales | ¥364M | - | - |
| Gross Profit | ¥1.64B | - | - |
| SG&A Expenses | ¥574M | - | - |
| Operating Income | ¥1.07B | - | - |
| Non-operating Income | ¥14M | - | - |
| Non-operating Expenses | ¥14M | - | - |
| Ordinary Income | ¥1.07B | - | - |
| Profit Before Tax | ¥1.07B | - | - |
| Income Tax Expense | ¥275M | - | - |
| Net Income | ¥791M | - | - |
| Net Income Attributable to Owners | ¥791M | - | - |
| Total Comprehensive Income | ¥791M | - | - |
| Interest Expense | ¥11M | - | - |
| Basic EPS | ¥20.43 | - | - |
| Diluted EPS | ¥17.08 | - | - |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥17.84B | ¥16.53B | +¥1.31B |
| Cash and Deposits | ¥5.65B | ¥4.65B | +¥997M |
| Accounts Receivable | ¥2.09B | ¥1.37B | +¥726M |
| Non-current Assets | ¥1.32B | ¥1.29B | +¥39M |
| Property, Plant & Equipment | ¥141M | ¥107M | +¥34M |
| Item | Value |
|---|---|
| Net Profit Margin | 39.5% |
| Gross Profit Margin | 81.9% |
| Current Ratio | 195.5% |
| Quick Ratio | 195.5% |
| Debt-to-Equity Ratio | 1.11x |
| Interest Coverage Ratio | 99.18x |
| Effective Tax Rate | 25.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +2.1% |
| Operating Income YoY Change | -13.8% |
| Ordinary Income YoY Change | -18.6% |
| Net Income Attributable to Owners YoY Change | -21.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 38.74M shares |
| Average Shares Outstanding | 38.74M shares |
| Book Value Per Share | ¥234.05 |
| Item | Amount |
|---|---|
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥6.28B |
| Operating Income Forecast | ¥2.36B |
| Ordinary Income Forecast | ¥2.13B |
| Net Income Attributable to Owners Forecast | ¥1.48B |
| Basic EPS Forecast | ¥38.11 |
| Dividend Per Share Forecast | ¥0.00 |
| Intangible Assets | ¥41M | ¥40M | +¥701,000 |
| Total Assets | ¥19.17B | ¥17.82B | +¥1.35B |
| Current Liabilities | ¥9.13B | ¥8.54B | +¥588M |
| Accounts Payable | ¥522M | ¥575M | ¥-53M |
| Short-term Loans | ¥2.23B | ¥260M | +¥1.97B |
| Non-current Liabilities | ¥971M | ¥999M | ¥-28M |
| Long-term Loans | ¥971M | ¥999M | ¥-28M |
| Total Liabilities | ¥10.10B | ¥9.54B | +¥560M |
| Total Equity | ¥9.07B | ¥8.28B | +¥791M |
| Capital Stock | ¥1.14B | ¥1.14B | ¥0 |
| Capital Surplus | ¥3.68B | ¥3.68B | ¥0 |
| Retained Earnings | ¥4.25B | ¥3.45B | +¥791M |
| Owners' Equity | ¥9.07B | ¥8.28B | +¥791M |
| Working Capital | ¥8.72B | - | - |