| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥5.59B | ¥3.93B | +42.3% |
| Cost of Sales | ¥793M | ¥595M | +33.3% |
| Gross Profit | ¥4.80B | ¥3.34B | +43.8% |
| SG&A Expenses | ¥3.12B | ¥2.29B | +36.0% |
| Operating Income | ¥1.68B | ¥1.04B | +61.1% |
| Non-operating Income | ¥13M | ¥4M | +271.3% |
| Non-operating Expenses | ¥3M | ¥2M | +76.9% |
| Ordinary Income | ¥1.69B | ¥1.04B | +61.8% |
| Profit Before Tax | ¥1.69B | ¥1.04B | +61.8% |
| Income Tax Expense | ¥499M | ¥311M | +60.4% |
| Net Income | ¥1.19B | ¥731M | +62.5% |
| Interest Expense | ¥807,000 | ¥614,000 | +31.4% |
| Basic EPS | ¥66.25 | ¥41.36 | +60.2% |
| Diluted EPS | ¥64.28 | ¥39.81 | +61.5% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥6.39B | ¥4.68B | +¥1.71B |
| Cash and Deposits | ¥5.95B | ¥4.31B | +¥1.64B |
| Accounts Receivable | ¥287M | ¥254M | +¥34M |
| Inventories | ¥11M | ¥8M | +¥3M |
| Non-current Assets | ¥1.26B | ¥1.05B | +¥209M |
| Item | Value |
|---|---|
| Net Profit Margin | 21.3% |
| Gross Profit Margin | 85.8% |
| Current Ratio | 256.5% |
| Quick Ratio | 256.0% |
| Debt-to-Equity Ratio | 0.49x |
| Interest Coverage Ratio | 2078.07x |
| Effective Tax Rate | 29.6% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +42.3% |
| Operating Income YoY Change | +61.1% |
| Ordinary Income YoY Change | +61.8% |
| Net Income YoY Change | +62.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 18.01M shares |
| Treasury Stock | 5K shares |
| Average Shares Outstanding | 17.94M shares |
| Book Value Per Share | ¥285.28 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥30.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥7.43B |
| Operating Income Forecast | ¥1.86B |
| Ordinary Income Forecast | ¥1.86B |
| Net Income Forecast | ¥1.31B |
| Basic EPS Forecast | ¥73.25 |
| Dividend Per Share Forecast | ¥21.00 |
| Property, Plant & Equipment | ¥277M | ¥202M | +¥76M |
| Intangible Assets | ¥314M | ¥281M | +¥33M |
| Investment Securities | ¥194M | ¥186M | +¥7M |
| Total Assets | ¥7.65B | ¥5.73B | +¥1.92B |
| Current Liabilities | ¥2.49B | ¥1.68B | +¥807M |
| Accounts Payable | ¥54M | ¥56M | ¥-2M |
| Short-term Loans | ¥100M | ¥100M | ¥0 |
| Non-current Liabilities | ¥22M | ¥4M | +¥18M |
| Total Liabilities | ¥2.51B | ¥1.69B | +¥825M |
| Total Equity | ¥5.14B | ¥4.04B | +¥1.09B |
| Capital Stock | ¥20M | ¥19M | +¥1M |
| Capital Surplus | ¥1.66B | ¥1.58B | +¥81M |
| Retained Earnings | ¥3.46B | ¥2.45B | +¥1.01B |
| Treasury Stock | ¥-406,000 | ¥-406,000 | ¥0 |
| Owners' Equity | ¥5.14B | ¥4.04B | +¥1.09B |
| Working Capital | ¥3.90B | - | - |