| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥5.50B | ¥5.80B | -5.2% |
| Cost of Sales | ¥3.73B | ¥4.31B | -13.4% |
| Gross Profit | ¥1.77B | ¥1.49B | +18.5% |
| SG&A Expenses | ¥793M | ¥802M | -1.1% |
| Operating Income | ¥977M | ¥692M | +41.2% |
| Non-operating Income | ¥40M | ¥36M | +12.6% |
| Non-operating Expenses | ¥1M | - | - |
| Ordinary Income | ¥1.02B | ¥728M | +39.7% |
| Profit Before Tax | ¥1.02B | ¥729M | +39.6% |
| Income Tax Expense | ¥308M | ¥224M | +37.3% |
| Net Income | ¥708M | ¥504M | +40.5% |
| Basic EPS | ¥124.17 | ¥88.32 | +40.6% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥7.22B | ¥6.55B | +¥675M |
| Cash and Deposits | ¥923M | ¥626M | +¥296M |
| Accounts Receivable | ¥1.80B | ¥2.40B | ¥-601M |
| Inventories | ¥19M | ¥19M | ¥0 |
| Non-current Assets | ¥619M | ¥580M | +¥40M |
| Item | Value |
|---|---|
| Net Profit Margin | 12.9% |
| Gross Profit Margin | 32.2% |
| Current Ratio | 423.7% |
| Quick Ratio | 422.6% |
| Debt-to-Equity Ratio | 0.30x |
| Effective Tax Rate | 30.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -5.2% |
| Operating Income YoY Change | +41.1% |
| Ordinary Income YoY Change | +39.6% |
| Net Income YoY Change | +40.6% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 5.72M shares |
| Treasury Stock | 7K shares |
| Average Shares Outstanding | 5.71M shares |
| Book Value Per Share | ¥1,058.91 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥30.00 |
| Segment | Revenue | Operating Income |
|---|---|---|
| EngineeringService | ¥1.60B | ¥533M |
| SolutionService | ¥3.89B | ¥828M |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥7.10B |
| Operating Income Forecast | ¥920M |
| Ordinary Income Forecast | ¥936M |
| Net Income Forecast | ¥645M |
| Basic EPS Forecast | ¥112.97 |
| Dividend Per Share Forecast | ¥30.00 |
| Property, Plant & Equipment | ¥132M | ¥130M | +¥2M |
| Intangible Assets | ¥20M | ¥26M | ¥-6M |
| Total Assets | ¥7.84B | ¥7.12B | +¥716M |
| Current Liabilities | ¥1.70B | ¥1.53B | +¥178M |
| Accounts Payable | ¥537M | ¥609M | ¥-72M |
| Non-current Liabilities | ¥90M | ¥91M | ¥-752,000 |
| Total Liabilities | ¥1.79B | ¥1.62B | +¥177M |
| Total Equity | ¥6.05B | ¥5.51B | +¥537M |
| Capital Stock | ¥600M | ¥600M | ¥0 |
| Capital Surplus | ¥392M | ¥392M | ¥0 |
| Retained Earnings | ¥5.06B | ¥4.52B | +¥538M |
| Treasury Stock | ¥-4M | ¥-4M | ¥0 |
| Owners' Equity | ¥6.05B | ¥5.51B | +¥537M |
| Working Capital | ¥5.52B | - | - |