| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥843M | - | - |
| Cost of Sales | ¥273M | - | - |
| Gross Profit | ¥571M | - | - |
| SG&A Expenses | ¥391M | - | - |
| Operating Income | ¥179M | - | - |
| Non-operating Income | ¥49M | - | - |
| Non-operating Expenses | ¥3,000 | - | - |
| Ordinary Income | ¥228M | - | - |
| Profit Before Tax | ¥228M | - | - |
| Income Tax Expense | ¥67M | - | - |
| Net Income | ¥161M | - | - |
| Interest Expense | ¥2,000 | - | - |
| Earnings per Unit (EPU) | ¥38.21 | - | - |
| Diluted Earnings per Unit | ¥37.62 | - | - |
| Distribution per Unit (DPU) | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.98B | ¥2.12B | ¥-139M |
| Cash and Deposits | ¥1.82B | ¥2.05B | ¥-238M |
| Accounts Receivable | ¥8M | ¥3M | +¥5M |
| Non-current Assets | ¥1.91B | ¥1.76B | +¥143M |
| Property, Plant & Equipment | ¥37M | ¥31M | +¥6M |
| Item | Value |
|---|---|
| Net Profit Margin | 19.1% |
| Gross Profit Margin | 67.7% |
| Current Ratio | 315.5% |
| Quick Ratio | 315.5% |
| Debt-to-Equity Ratio | 0.24x |
| Interest Coverage Ratio | 89500.00x |
| Effective Tax Rate | 29.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +16.6% |
| Operating Income YoY Change | +20.5% |
| Ordinary Income YoY Change | +21.4% |
| Net Income YoY Change | +24.4% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 4.23M shares |
| Average Units Outstanding | 4.23M shares |
| NAV per Unit | ¥739.35 |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥0.00 |
| Year-End Distribution | ¥46.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥3.42B |
| Operating Income Forecast | ¥859M |
| Ordinary Income Forecast | ¥856M |
| Net Income Forecast | ¥569M |
| Earnings per Unit Forecast (EPU) | ¥134.49 |
| Distribution per Unit Forecast (DPU) | ¥27.00 |
| Intangible Assets | ¥7M | ¥7M | ¥-206,000 |
| Total Assets | ¥3.88B | ¥3.88B | +¥4M |
| Current Liabilities | ¥627M | ¥588M | +¥38M |
| Accounts Payable | ¥52M | ¥83M | ¥-30M |
| Non-current Liabilities | ¥129M | ¥131M | ¥-1M |
| Total Liabilities | ¥756M | ¥719M | +¥37M |
| Total Equity | ¥3.13B | ¥3.16B | ¥-33M |
| Capital Stock | ¥164M | ¥164M | +¥133,000 |
| Capital Surplus | ¥144M | ¥144M | +¥133,000 |
| Retained Earnings | ¥2.82B | ¥2.85B | ¥-33M |
| Owners' Equity | ¥3.13B | ¥3.16B | ¥-33M |
| Working Capital | ¥1.35B | - | - |