| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.51B | ¥1.47B | +2.9% |
| Cost of Sales | ¥557M | ¥543M | +2.6% |
| Gross Profit | ¥954M | ¥925M | +3.1% |
| SG&A Expenses | ¥884M | ¥875M | +1.1% |
| Operating Income | ¥69M | ¥50M | +38.0% |
| Non-operating Income | ¥11M | ¥13M | -11.4% |
| Non-operating Expenses | ¥27M | ¥62M | -56.9% |
| Ordinary Income | ¥54M | ¥1M | +5300.0% |
| Profit Before Tax | ¥68M | ¥85M | -19.4% |
| Income Tax Expense | ¥-37M | ¥5,000 | -742300.0% |
| Net Income | ¥105M | ¥85M | +24.4% |
| Net Income Attributable to Owners | ¥105M | ¥85M | +23.5% |
| Total Comprehensive Income | ¥116M | ¥14M | +728.6% |
| Interest Expense | ¥3M | ¥14M | -81.4% |
| Basic EPS | ¥9.02 | ¥9.67 | -6.7% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.73B | ¥1.94B | ¥-210M |
| Cash and Deposits | ¥1.14B | ¥1.41B | ¥-270M |
| Accounts Receivable | ¥384M | ¥269M | +¥115M |
| Non-current Assets | ¥1.44B | ¥580M | +¥859M |
| Property, Plant & Equipment | ¥37M | ¥26M | +¥12M |
| Item | Value |
|---|---|
| Book Value Per Share | ¥141.77 |
| Net Profit Margin | 7.0% |
| Gross Profit Margin | 63.2% |
| Current Ratio | 194.4% |
| Quick Ratio | 194.4% |
| Debt-to-Equity Ratio | 0.87x |
| Interest Coverage Ratio | 26.65x |
| Effective Tax Rate | -54.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +2.9% |
| Operating Income YoY Change | +37.8% |
| Ordinary Income YoY Change | +154.5% |
| Net Income Attributable to Owners YoY Change | +23.3% |
| Total Comprehensive Income YoY Change | +698.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 11.84M shares |
| Treasury Stock | 136K shares |
| Average Shares Outstanding | 11.71M shares |
| Book Value Per Share | ¥144.42 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥3.45B |
| Operating Income Forecast | ¥205M |
| Ordinary Income Forecast | ¥185M |
| Net Income Attributable to Owners Forecast | ¥220M |
| Basic EPS Forecast | ¥18.79 |
| Dividend Per Share Forecast | ¥0.00 |
| Intangible Assets | ¥1.19B | ¥419M | +¥770M |
| Goodwill | ¥671M | ¥21M | +¥650M |
| Total Assets | ¥3.17B | ¥2.52B | +¥648M |
| Current Liabilities | ¥891M | ¥782M | +¥109M |
| Accounts Payable | ¥109M | - | - |
| Non-current Liabilities | ¥588M | ¥164M | +¥424M |
| Long-term Loans | ¥552M | ¥140M | +¥412M |
| Total Liabilities | ¥1.48B | ¥946M | +¥532M |
| Total Equity | ¥1.69B | ¥1.57B | +¥116M |
| Capital Stock | ¥100M | ¥1.02B | ¥-917M |
| Capital Surplus | ¥1.91B | ¥997M | +¥917M |
| Retained Earnings | ¥-273M | ¥-379M | +¥106M |
| Treasury Stock | ¥-84M | ¥-84M | ¥0 |
| Owners' Equity | ¥1.66B | ¥1.54B | +¥117M |
| Working Capital | ¥840M | - | - |