| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥3.49B | ¥2.53B | +37.8% |
| Cost of Sales | ¥1.40B | ¥1.06B | +32.7% |
| Gross Profit | ¥2.09B | ¥1.48B | +41.4% |
| SG&A Expenses | ¥1.72B | ¥1.31B | +31.3% |
| Operating Income | ¥369M | ¥167M | +121.0% |
| Non-operating Income | ¥11M | ¥2M | +617.1% |
| Non-operating Expenses | ¥39M | ¥21M | +91.0% |
| Ordinary Income | ¥341M | ¥148M | +130.4% |
| Profit Before Tax | ¥340M | ¥148M | +129.3% |
| Income Tax Expense | ¥44M | ¥16M | +167.5% |
| Net Income | ¥296M | ¥132M | +124.5% |
| Net Income Attributable to Owners | ¥296M | ¥132M | +124.2% |
| Total Comprehensive Income | ¥296M | ¥132M | +124.2% |
| Interest Expense | ¥14M | ¥7M | +89.2% |
| Basic EPS | ¥49.35 | ¥21.55 | +129.0% |
| Diluted EPS | ¥41.98 | ¥18.79 | +123.4% |
| Dividend Per Share | ¥11.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.38B | ¥2.70B | ¥-320M |
| Cash and Deposits | ¥1.38B | ¥1.77B | ¥-385M |
| Inventories | ¥52M | ¥53M | ¥-931,000 |
| Non-current Assets | ¥286M | ¥297M | ¥-11M |
| Property, Plant & Equipment | ¥14M | ¥13M | +¥2M |
| Item | Value |
|---|---|
| Net Profit Margin | 8.5% |
| Gross Profit Margin | 59.9% |
| Current Ratio | 289.9% |
| Quick Ratio | 283.6% |
| Debt-to-Equity Ratio | 0.87x |
| Interest Coverage Ratio | 27.08x |
| Effective Tax Rate | 12.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +37.8% |
| Operating Income YoY Change | +120.8% |
| Ordinary Income YoY Change | +130.2% |
| Net Income Attributable to Owners YoY Change | +124.5% |
| Total Comprehensive Income YoY Change | +124.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 6.20M shares |
| Treasury Stock | 303K shares |
| Average Shares Outstanding | 6.01M shares |
| Book Value Per Share | ¥241.55 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥7.00 |
| Intangible Assets | ¥75M | ¥85M | ¥-10M |
| Goodwill | ¥71M | ¥76M | ¥-6M |
| Investment Securities | ¥5M | ¥5M | ¥0 |
| Total Assets | ¥2.67B | ¥3.00B | ¥-332M |
| Current Liabilities | ¥821M | ¥1.14B | ¥-314M |
| Accounts Payable | ¥367M | ¥237M | +¥130M |
| Short-term Loans | ¥237M | ¥237M | ¥0 |
| Non-current Liabilities | ¥421M | ¥491M | ¥-71M |
| Long-term Loans | ¥400M | ¥490M | ¥-90M |
| Total Liabilities | ¥1.24B | ¥1.63B | ¥-385M |
| Total Equity | ¥1.42B | ¥1.37B | +¥53M |
| Capital Stock | ¥23M | ¥23M | ¥0 |
| Capital Surplus | ¥742M | ¥742M | ¥0 |
| Retained Earnings | ¥858M | ¥605M | +¥253M |
| Treasury Stock | ¥-200M | ¥-135,000 | ¥-200M |
| Owners' Equity | ¥1.42B | ¥1.37B | +¥54M |
| Working Capital | ¥1.56B | - | - |