| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.28B | - | - |
| Cost of Sales | ¥2.32B | - | - |
| Gross Profit | ¥1.96B | - | - |
| SG&A Expenses | ¥1.69B | - | - |
| Operating Income | ¥272M | - | - |
| Non-operating Income | ¥4M | - | - |
| Non-operating Expenses | ¥30M | - | - |
| Ordinary Income | ¥245M | - | - |
| Profit Before Tax | ¥245M | - | - |
| Income Tax Expense | ¥-137M | - | - |
| Net Income | ¥382M | - | - |
| Net Income Attributable to Owners | ¥382M | - | - |
| Total Comprehensive Income | ¥386M | - | - |
| Interest Expense | ¥16M | - | - |
| Basic EPS | ¥20.47 | - | - |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥4.90B | ¥4.00B | +¥896M |
| Cash and Deposits | ¥1.74B | ¥1.62B | +¥120M |
| Accounts Receivable | ¥1.11B | ¥1.13B | ¥-16M |
| Inventories | ¥98M | ¥91M | +¥7M |
| Non-current Assets | ¥1.63B | ¥1.23B | +¥399M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥-688M | - | - |
| Investing Cash Flow | ¥-182M | - | - |
| Financing Cash Flow | ¥990M | - | - |
| Free Cash Flow | ¥-870M | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 8.9% |
| Gross Profit Margin | 45.9% |
| Current Ratio | 189.9% |
| Quick Ratio | 186.1% |
| Debt-to-Equity Ratio | 1.33x |
| Interest Coverage Ratio | 16.94x |
| Effective Tax Rate | -55.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +25.4% |
| Operating Income YoY Change | +25.7% |
| Ordinary Income YoY Change | -25.7% |
| Net Income Attributable to Owners YoY Change | +167.6% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 18.67M shares |
| Average Shares Outstanding | 18.67M shares |
| Book Value Per Share | ¥149.98 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥9.00B |
| Operating Income Forecast | ¥180M |
| Ordinary Income Forecast | ¥80M |
| Net Income Attributable to Owners Forecast | ¥200M |
| Basic EPS Forecast | ¥10.25 |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥3M | ¥4M | ¥-624,000 |
| Intangible Assets | ¥809M | ¥715M | +¥94M |
| Investment Securities | ¥59M | ¥14M | +¥44M |
| Total Assets | ¥6.53B | ¥5.23B | +¥1.29B |
| Current Liabilities | ¥2.58B | ¥1.66B | +¥919M |
| Accounts Payable | ¥292M | ¥272M | +¥19M |
| Short-term Loans | ¥1.00B | - | - |
| Non-current Liabilities | ¥1.15B | ¥1.16B | ¥-10M |
| Long-term Loans | ¥1.15B | ¥1.16B | ¥-10M |
| Total Liabilities | ¥3.73B | ¥2.82B | +¥908M |
| Total Equity | ¥2.80B | ¥2.41B | +¥387M |
| Capital Stock | ¥100M | ¥100M | ¥0 |
| Capital Surplus | ¥2.02B | ¥2.02B | ¥0 |
| Retained Earnings | ¥674M | ¥291M | +¥382M |
| Owners' Equity | ¥2.80B | ¥2.41B | +¥386M |
| Working Capital | ¥2.32B | - | - |