| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥49.44B | ¥44.92B | +10.1% |
| Cost of Sales | ¥13.50B | ¥13.60B | -0.7% |
| Gross Profit | ¥35.94B | ¥31.32B | +14.7% |
| SG&A Expenses | ¥26.61B | ¥27.22B | -2.3% |
| Operating Income | ¥8.89B | ¥4.35B | +104.6% |
| Profit Before Tax | ¥8.92B | ¥5.58B | +59.8% |
| Income Tax Expense | ¥3.96B | ¥2.55B | +55.6% |
| Net Income | ¥4.96B | ¥3.04B | +63.3% |
| Net Income Attributable to Owners | ¥4.99B | ¥2.93B | +70.0% |
| Total Comprehensive Income | ¥5.11B | ¥2.10B | +143.5% |
| Basic EPS | ¥30.30 | ¥17.90 | +69.3% |
| Diluted EPS | ¥29.52 | ¥17.44 | +69.3% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥461.23B | ¥420.24B | +¥40.98B |
| Accounts Receivable | ¥274.29B | ¥254.73B | +¥19.56B |
| Non-current Assets | ¥95.57B | ¥123.52B | ¥-27.95B |
| Property, Plant & Equipment | ¥1.50B | ¥1.43B | +¥74M |
| Intangible Assets | ¥2.10B | ¥1.27B | +¥834M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥18.16B | ¥-8.72B | +¥26.88B |
| Investing Cash Flow | ¥-21.54B | ¥-190M | ¥-21.35B |
| Financing Cash Flow | ¥4.41B | ¥-18.41B | +¥22.82B |
| Cash and Cash Equivalents | ¥148.56B | ¥147.03B | +¥1.53B |
| Free Cash Flow | ¥-3.38B | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 10.1% |
| Gross Profit Margin | 72.7% |
| Debt-to-Equity Ratio | 4.29x |
| Effective Tax Rate | 44.4% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +10.1% |
| Operating Income YoY Change | +104.6% |
| Profit Before Tax YoY Change | +59.8% |
| Net Income YoY Change | +63.3% |
| Net Income Attributable to Owners YoY Change | +70.0% |
| Total Comprehensive Income YoY Change | +143.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 164.70M shares |
| Treasury Stock | 287 shares |
| Average Shares Outstanding | 164.60M shares |
| Book Value Per Share | ¥638.47 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Dividend Per Share Forecast | ¥0.00 |
| Total Assets | ¥556.79B | ¥543.76B | +¥13.03B |
| Accounts Payable | ¥13.94B | ¥15.05B | ¥-1.11B |
| Non-current Liabilities | ¥101.17B | ¥124.61B | ¥-23.44B |
| Total Liabilities | ¥451.64B | ¥444.12B | +¥7.51B |
| Total Equity | ¥105.16B | ¥99.64B | +¥5.52B |
| Capital Stock | ¥48.35B | ¥48.18B | +¥176M |
| Capital Surplus | ¥51.22B | ¥51.00B | +¥220M |
| Retained Earnings | ¥1.97B | ¥-3.01B | +¥4.99B |
| Treasury Stock | ¥-0 | ¥-0 | ¥0 |
| Shareholders' Equity | ¥104.81B | ¥99.27B | +¥5.55B |
| Equity Ratio | 18.8% | 18.3% | +0.5% |