| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥14.07B | ¥9.27B | +51.8% |
| Cost of Sales | ¥10.70B | ¥7.98B | +34.2% |
| Gross Profit | ¥3.37B | ¥1.29B | +160.7% |
| SG&A Expenses | ¥886M | ¥597M | +48.5% |
| Operating Income | ¥2.48B | ¥696M | +256.8% |
| Non-operating Income | ¥64M | ¥163M | -61.1% |
| Non-operating Expenses | ¥195M | ¥11M | +1716.9% |
| Ordinary Income | ¥2.35B | ¥848M | +177.2% |
| Profit Before Tax | ¥2.46B | ¥848M | +190.2% |
| Income Tax Expense | ¥773M | ¥263M | +193.4% |
| Net Income | ¥1.69B | ¥584M | +188.8% |
| Net Income Attributable to Owners | ¥1.69B | ¥584M | +188.7% |
| Total Comprehensive Income | ¥1.63B | ¥604M | +169.4% |
| Interest Expense | ¥135,000 | ¥135,000 | +0.0% |
| Basic EPS | ¥118.11 | ¥43.94 | +168.8% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥27.14B | ¥8.35B | +¥18.79B |
| Cash and Deposits | ¥8.14B | ¥6.01B | +¥2.13B |
| Accounts Receivable | ¥11.13B | ¥1.42B | +¥9.71B |
| Inventories | ¥581M | ¥491M | +¥90M |
| Non-current Assets | ¥6.28B | ¥960M | +¥5.32B |
| Item | Value |
|---|---|
| Net Profit Margin | 12.0% |
| Gross Profit Margin | 23.9% |
| Current Ratio | 153.3% |
| Quick Ratio | 150.0% |
| Debt-to-Equity Ratio | 4.71x |
| Interest Coverage Ratio | 18392.59x |
| Effective Tax Rate | 31.4% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +51.8% |
| Operating Income YoY Change | +256.8% |
| Ordinary Income YoY Change | +177.2% |
| Net Income Attributable to Owners YoY Change | +188.8% |
| Total Comprehensive Income YoY Change | +169.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 14.58M shares |
| Treasury Stock | 261K shares |
| Average Shares Outstanding | 14.28M shares |
| Book Value Per Share | ¥408.76 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥15.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥17.50B |
| Operating Income Forecast | ¥2.75B |
| Ordinary Income Forecast | ¥2.60B |
| Net Income Attributable to Owners Forecast | ¥1.83B |
| Basic EPS Forecast | ¥128.04 |
| Dividend Per Share Forecast | ¥30.00 |
| Property, Plant & Equipment | ¥118M | ¥75M | +¥43M |
| Intangible Assets | ¥179M | ¥217M | ¥-38M |
| Goodwill | ¥65M | ¥80M | ¥-15M |
| Total Assets | ¥33.42B | ¥9.31B | +¥24.11B |
| Current Liabilities | ¥17.70B | ¥5.05B | +¥12.66B |
| Accounts Payable | ¥12.58B | ¥3.57B | +¥9.00B |
| Non-current Liabilities | ¥9.86B | ¥61M | +¥9.80B |
| Total Liabilities | ¥27.56B | ¥5.11B | +¥22.46B |
| Total Equity | ¥5.85B | ¥4.20B | +¥1.65B |
| Capital Stock | ¥555M | ¥435M | +¥119M |
| Capital Surplus | ¥565M | ¥446M | +¥119M |
| Retained Earnings | ¥4.97B | ¥3.49B | +¥1.48B |
| Treasury Stock | ¥-238M | ¥-238M | ¥-101,000 |
| Owners' Equity | ¥5.85B | ¥4.20B | +¥1.66B |
| Working Capital | ¥9.43B | - | - |