Financial Highlights
- Net Sales: ¥6.95B
- Operating Income: ¥417M
- Net Income: ¥408M
- EPS: ¥21.35
Income Statement
| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥6.95B | - | - |
| Cost of Sales | ¥3.62B | - | - |
| Gross Profit | ¥3.33B | - | - |
| SG&A Expenses | ¥2.92B | - | - |
| Operating Income | ¥417M | - | - |
| Non-operating Income | ¥5M | - | - |
| Non-operating Expenses | ¥94M | - | - |
| Ordinary Income | ¥328M | - | - |
| Profit Before Tax | ¥328M | - | - |
| Income Tax Expense | −¥80M | - | - |
| Net Income | ¥408M | - | - |
| Net Income Attributable to Owners | ¥408M | - | - |
| Total Comprehensive Income | ¥409M | - | - |
| Interest Expense | ¥34M | - | - |
| Basic EPS | ¥21.35 | - | - |
| Diluted EPS | ¥19.87 | - | - |
Balance Sheet
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥8.74B | ¥4.00B | +¥4.74B |
| Cash and Deposits | ¥5.38B | ¥1.62B | +¥3.76B |
| Accounts Receivable | ¥1.19B | ¥1.13B | +¥59M |
| Inventories | ¥109M | ¥91M | +¥18M |
| Non-current Assets | ¥1.66B | ¥1.23B | +¥426M |
| Property, Plant & Equipment | ¥5M | ¥4M | +¥1M |
| Intangible Assets | ¥838M | ¥715M | +¥123M |
| Investment Securities | ¥54M | ¥14M | +¥40M |
| Total Assets | ¥10.40B | ¥5.23B | +¥5.17B |
| Current Liabilities | ¥3.73B | ¥1.66B | +¥2.07B |
| Accounts Payable | ¥321M | ¥272M | +¥49M |
| Short-term Loans | ¥1.76B | - | - |
| Non-current Liabilities | ¥1.14B | ¥1.16B | −¥15M |
| Long-term Loans | ¥1.14B | ¥1.16B | −¥15M |
| Total Liabilities | ¥4.87B | ¥2.82B | +¥2.05B |
| Total Equity | ¥5.53B | ¥2.41B | +¥3.11B |
| Capital Stock | ¥1.45B | ¥100M | +¥1.35B |
| Capital Surplus | ¥3.37B | ¥2.02B | +¥1.35B |
| Retained Earnings | ¥700M | ¥291M | +¥408M |
| Owners' Equity | ¥5.53B | ¥2.41B | +¥3.11B |
| Working Capital | ¥5.01B | - | - |
Profitability Ratios
| Item | Value |
|---|---|
| Net Profit Margin | 5.9% |
| Gross Profit Margin | 47.9% |
| Current Ratio | 234.5% |
| Quick Ratio | 231.6% |
| Debt-to-Equity Ratio | 0.88x |
| Interest Coverage Ratio | 12.40x |
| Effective Tax Rate | −24.4% |
Share Information
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 20.62M shares |
| Average Shares Outstanding | 19.12M shares |
| Book Value Per Share | ¥268.05 |
Dividend Information
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
Segment Information
| Segment | Revenue | Operating Income |
|---|---|---|
| A0Consulting | ¥1.16B | ¥476M |
| A0MerchantPlatform | ¥2.12B | ¥435M |
| A0PaymentPlatform | ¥3.67B | −¥179M |
Full Year Forecast
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥9.40B |
| Operating Income Forecast | ¥300M |
| Ordinary Income Forecast | ¥180M |
| Net Income Attributable to Owners Forecast | ¥240M |
| Basic EPS Forecast | ¥12.30 |
| Dividend Per Share Forecast | ¥0.00 |