| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥5.39B | - | - |
| Cost of Sales | ¥1.98B | - | - |
| Gross Profit | ¥3.42B | - | - |
| SG&A Expenses | ¥2.24B | - | - |
| Operating Income | ¥1.18B | - | - |
| Non-operating Income | ¥7M | - | - |
| Non-operating Expenses | ¥12M | - | - |
| Ordinary Income | ¥1.18B | - | - |
| Profit Before Tax | ¥1.05B | - | - |
| Income Tax Expense | ¥370M | - | - |
| Net Income | ¥684M | - | - |
| Interest Expense | ¥2M | - | - |
| Basic EPS | ¥87.60 | - | - |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥4.50B | ¥3.87B | +¥628M |
| Cash and Deposits | ¥3.62B | ¥3.22B | +¥401M |
| Accounts Receivable | ¥528M | ¥379M | +¥149M |
| Non-current Assets | ¥1.92B | ¥1.07B | +¥847M |
| Property, Plant & Equipment | ¥281M | ¥394M | ¥-114M |
| Item | Value |
|---|---|
| Net Profit Margin | 12.7% |
| Gross Profit Margin | 63.3% |
| Current Ratio | 167.2% |
| Quick Ratio | 167.2% |
| Debt-to-Equity Ratio | 0.92x |
| Interest Coverage Ratio | 506.66x |
| Effective Tax Rate | 35.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +13.3% |
| Operating Income YoY Change | +38.5% |
| Ordinary Income YoY Change | +38.0% |
| Net Income YoY Change | +21.3% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 8.69M shares |
| Treasury Stock | 869K shares |
| Average Shares Outstanding | 7.82M shares |
| Book Value Per Share | ¥427.60 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥6.88B |
| Operating Income Forecast | ¥1.26B |
| Ordinary Income Forecast | ¥1.25B |
| Net Income Forecast | ¥768M |
| Basic EPS Forecast | ¥98.22 |
| Dividend Per Share Forecast | ¥0.00 |
| Intangible Assets | ¥332M | ¥332M | +¥293,000 |
| Total Assets | ¥6.42B | ¥4.94B | +¥1.48B |
| Current Liabilities | ¥2.69B | ¥1.99B | +¥701M |
| Accounts Payable | ¥224M | ¥230M | ¥-6M |
| Short-term Loans | ¥145M | ¥145M | ¥0 |
| Non-current Liabilities | ¥383M | ¥294M | +¥90M |
| Long-term Loans | ¥62M | ¥62M | ¥0 |
| Total Liabilities | ¥3.07B | ¥2.28B | +¥791M |
| Total Equity | ¥3.34B | ¥2.66B | +¥685M |
| Capital Stock | ¥100M | ¥100M | ¥0 |
| Capital Surplus | ¥786M | ¥786M | ¥0 |
| Retained Earnings | ¥2.71B | ¥2.02B | +¥685M |
| Treasury Stock | ¥-250M | ¥-250M | ¥0 |
| Owners' Equity | ¥3.34B | ¥2.66B | +¥685M |
| Working Capital | ¥1.81B | - | - |