| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.80B | - | - |
| Cost of Sales | ¥287M | - | - |
| Gross Profit | ¥1.52B | - | - |
| SG&A Expenses | ¥1.11B | - | - |
| Operating Income | ¥409M | - | - |
| Non-operating Income | ¥1M | - | - |
| Non-operating Expenses | ¥16M | - | - |
| Ordinary Income | ¥394M | - | - |
| Profit Before Tax | ¥395M | - | - |
| Income Tax Expense | ¥138M | - | - |
| Net Income | ¥256M | - | - |
| Basic EPS | ¥70.67 | - | - |
| Diluted EPS | ¥65.89 | - | - |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥3.31B | ¥1.61B | +¥1.71B |
| Cash and Deposits | ¥2.51B | ¥820M | +¥1.69B |
| Accounts Receivable | ¥784M | ¥768M | +¥16M |
| Non-current Assets | ¥322M | ¥256M | +¥65M |
| Property, Plant & Equipment | ¥48M | ¥51M | ¥-3M |
| Item | Value |
|---|---|
| Net Profit Margin | 14.2% |
| Gross Profit Margin | 84.1% |
| Current Ratio | 274.4% |
| Quick Ratio | 274.4% |
| Debt-to-Equity Ratio | 0.52x |
| Effective Tax Rate | 34.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +22.1% |
| Operating Income YoY Change | +45.4% |
| Ordinary Income YoY Change | +44.3% |
| Net Income YoY Change | +56.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 5.16M shares |
| Average Shares Outstanding | 3.64M shares |
| Book Value Per Share | ¥461.97 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥22,392.77 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥2.42B |
| Operating Income Forecast | ¥507M |
| Ordinary Income Forecast | ¥507M |
| Net Income Forecast | ¥342M |
| Basic EPS Forecast | ¥85.07 |
| Dividend Per Share Forecast | ¥43.05 |
| Intangible Assets | ¥192M | ¥122M | +¥70M |
| Total Assets | ¥3.63B | ¥1.86B | +¥1.77B |
| Current Liabilities | ¥1.21B | ¥1.27B | ¥-67M |
| Accounts Payable | ¥738M | ¥748M | ¥-10M |
| Non-current Liabilities | ¥40M | ¥40M | +¥19,000 |
| Total Liabilities | ¥1.25B | ¥1.31B | ¥-67M |
| Total Equity | ¥2.39B | ¥547M | +¥1.84B |
| Capital Stock | ¥951M | ¥100M | +¥851M |
| Capital Surplus | ¥951M | ¥100M | +¥851M |
| Retained Earnings | ¥484M | ¥348M | +¥136M |
| Owners' Equity | ¥2.39B | ¥547M | +¥1.84B |
| Working Capital | ¥2.11B | - | - |