| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥12.30B | ¥10.14B | +21.3% |
| Cost of Sales | ¥5.98B | ¥5.78B | +3.4% |
| Gross Profit | ¥6.32B | ¥4.36B | +45.1% |
| SG&A Expenses | ¥3.86B | ¥4.10B | -5.9% |
| Operating Income | ¥2.54B | ¥97M | +2506.7% |
| Equity Method Investment Income | ¥103M | ¥35M | +196.0% |
| Profit Before Tax | ¥2.76B | ¥-203M | +1459.6% |
| Income Tax Expense | ¥1.07B | ¥211M | +409.1% |
| Net Income | ¥1.69B | ¥-414M | +507.5% |
| Net Income Attributable to Owners | ¥1.69B | ¥-395M | +527.8% |
| Total Comprehensive Income | ¥1.57B | ¥282M | +458.5% |
| Basic EPS | ¥54.57 | ¥-12.93 | +522.0% |
| Diluted EPS | ¥54.43 | ¥-12.93 | +521.0% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥19.20B | ¥19.21B | ¥-10M |
| Accounts Receivable | ¥2.53B | ¥2.78B | ¥-247M |
| Inventories | ¥549M | ¥483M | +¥66M |
| Non-current Assets | ¥22.07B | ¥19.67B | +¥2.41B |
| Property, Plant & Equipment | ¥1.62B | ¥1.54B | +¥79M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Cash and Cash Equivalents | ¥15.39B | ¥15.51B | ¥-126M |
| Item | Value |
|---|---|
| Net Profit Margin | 13.7% |
| Gross Profit Margin | 51.4% |
| Debt-to-Equity Ratio | 0.31x |
| Effective Tax Rate | 38.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +21.3% |
| Operating Income YoY Change | +2506.7% |
| Profit Before Tax YoY Change | +1459.6% |
| Net Income YoY Change | +507.5% |
| Net Income Attributable to Owners YoY Change | +527.9% |
| Total Comprehensive Income YoY Change | +458.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 31.95M shares |
| Treasury Stock | 924K shares |
| Average Shares Outstanding | 30.98M shares |
| Book Value Per Share | ¥1,017.02 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥16.80B |
| Net Income Attributable to Owners Forecast | ¥2.00B |
| Basic EPS Forecast | ¥64.56 |
| Dividend Per Share Forecast | ¥0.00 |
| Intangible Assets | ¥5.70B | ¥5.78B | ¥-79M |
| Goodwill | ¥7.01B | ¥5.46B | +¥1.55B |
| Total Assets | ¥41.27B | ¥38.87B | +¥2.40B |
| Accounts Payable | ¥814M | ¥1.79B | ¥-976M |
| Short-term Loans | ¥1.20B | ¥661M | +¥538M |
| Non-current Liabilities | ¥4.46B | ¥3.66B | +¥799M |
| Long-term Loans | ¥3.08B | ¥2.39B | +¥691M |
| Total Liabilities | ¥9.72B | ¥9.42B | +¥298M |
| Total Equity | ¥31.55B | ¥29.45B | +¥2.10B |
| Capital Stock | ¥10M | ¥10M | ¥0 |
| Capital Surplus | ¥26.03B | ¥25.59B | +¥436M |
| Retained Earnings | ¥7.09B | ¥5.40B | +¥1.69B |
| Treasury Stock | ¥-1.75B | ¥-1.79B | +¥34M |
| Shareholders' Equity | ¥31.47B | ¥29.42B | +¥2.05B |
| Equity Ratio | 76.3% | 75.7% | +0.6% |