| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.29B | ¥1.22B | +5.3% |
| Cost of Sales | ¥625M | ¥660M | -5.2% |
| Gross Profit | ¥662M | ¥563M | +17.6% |
| SG&A Expenses | ¥524M | ¥461M | +13.7% |
| Operating Income | ¥137M | ¥102M | +34.3% |
| Non-operating Income | ¥4M | ¥2M | +128.3% |
| Non-operating Expenses | ¥785,000 | ¥13,000 | +5938.5% |
| Ordinary Income | ¥141M | ¥103M | +36.9% |
| Profit Before Tax | ¥141M | ¥104M | +36.1% |
| Income Tax Expense | ¥45M | ¥34M | +30.4% |
| Net Income | ¥96M | ¥69M | +39.1% |
| Depreciation & Amortization | ¥58M | ¥142M | -58.9% |
| Basic EPS | ¥14.51 | ¥10.45 | +38.9% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥4.22B | ¥4.06B | +¥160M |
| Cash and Deposits | ¥3.91B | ¥3.71B | +¥206M |
| Accounts Receivable | ¥221M | ¥267M | ¥-46M |
| Non-current Assets | ¥602M | ¥595M | +¥6M |
| Property, Plant & Equipment | ¥43M | ¥36M | +¥7M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥458M | ¥178M | +¥280M |
| Investing Cash Flow | ¥-1.08B | ¥-99M | ¥-985M |
| Financing Cash Flow | ¥-168M | ¥-134M | ¥-34M |
| Free Cash Flow | ¥-626M | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 7.5% |
| Gross Profit Margin | 51.5% |
| Current Ratio | 314.3% |
| Quick Ratio | 314.3% |
| Debt-to-Equity Ratio | 0.40x |
| EBITDA Margin | 15.2% |
| Effective Tax Rate | 31.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +5.3% |
| Operating Income YoY Change | +35.1% |
| Ordinary Income YoY Change | +36.1% |
| Net Income YoY Change | +38.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 6.92M shares |
| Treasury Stock | 262K shares |
| Average Shares Outstanding | 6.66M shares |
| Book Value Per Share | ¥517.97 |
| EBITDA | ¥195M |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥25.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥2.80B |
| Operating Income Forecast | ¥300M |
| Ordinary Income Forecast | ¥303M |
| Net Income Forecast | ¥210M |
| Basic EPS Forecast | ¥31.52 |
| Dividend Per Share Forecast | ¥26.00 |
| Intangible Assets | ¥212M | ¥193M | +¥18M |
| Total Assets | ¥4.83B | ¥4.66B | +¥167M |
| Current Liabilities | ¥1.34B | ¥1.11B | +¥230M |
| Accounts Payable | ¥58M | ¥59M | ¥-296,000 |
| Non-current Liabilities | ¥31M | ¥32M | ¥-1M |
| Total Liabilities | ¥1.37B | ¥1.15B | +¥228M |
| Total Equity | ¥3.45B | ¥3.51B | ¥-62M |
| Capital Stock | ¥507M | ¥507M | ¥0 |
| Capital Surplus | ¥489M | ¥489M | ¥0 |
| Retained Earnings | ¥2.66B | ¥2.73B | ¥-71M |
| Treasury Stock | ¥-216M | ¥-217M | +¥1M |
| Owners' Equity | ¥3.45B | ¥3.51B | ¥-62M |
| Working Capital | ¥2.88B | - | - |