| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.99B | - | - |
| Cost of Sales | ¥570M | - | - |
| Gross Profit | ¥1.42B | - | - |
| SG&A Expenses | ¥694M | - | - |
| Operating Income | ¥723M | - | - |
| Non-operating Income | ¥3M | - | - |
| Non-operating Expenses | ¥12M | - | - |
| Ordinary Income | ¥714M | - | - |
| Profit Before Tax | ¥715M | - | - |
| Income Tax Expense | ¥225M | - | - |
| Net Income | ¥489M | - | - |
| Depreciation & Amortization | ¥85M | - | - |
| Earnings per Unit (EPU) | ¥30.62 | - | - |
| Distribution per Unit (DPU) | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥4.44B | ¥3.56B | +¥886M |
| Cash and Deposits | ¥2.78B | ¥2.60B | +¥183M |
| Accounts Receivable | ¥774M | ¥622M | +¥152M |
| Inventories | ¥28M | ¥18M | +¥10M |
| Non-current Assets | ¥594M | ¥666M | ¥-72M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥190M | - | - |
| Investing Cash Flow | ¥-67M | - | - |
| Financing Cash Flow | ¥60M | - | - |
| Free Cash Flow | ¥124M | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 24.6% |
| Gross Profit Margin | 71.3% |
| Current Ratio | 479.4% |
| Quick Ratio | 476.3% |
| Debt-to-Equity Ratio | 0.24x |
| EBITDA Margin | 40.7% |
| Effective Tax Rate | 31.4% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +7.0% |
| Operating Income YoY Change | -3.3% |
| Ordinary Income YoY Change | -3.6% |
| Net Income YoY Change | +3.6% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 16.00M shares |
| Average Units Outstanding | 16.00M shares |
| NAV per Unit | ¥254.48 |
| EBITDA | ¥808M |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥0.00 |
| Year-End Distribution | ¥70.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥4.20B |
| Operating Income Forecast | ¥1.47B |
| Ordinary Income Forecast | ¥1.47B |
| Net Income Forecast | ¥973M |
| Earnings per Unit Forecast (EPU) | ¥59.95 |
| Distribution per Unit Forecast (DPU) | ¥0.00 |
| Property, Plant & Equipment | ¥239M | ¥254M | ¥-16M |
| Intangible Assets | ¥203M | ¥203M | ¥-201,000 |
| Total Assets | ¥5.04B | ¥4.22B | +¥814M |
| Current Liabilities | ¥927M | ¥669M | +¥258M |
| Accounts Payable | ¥5M | ¥5M | +¥55,000 |
| Non-current Liabilities | ¥38M | ¥38M | +¥422,000 |
| Total Liabilities | ¥965M | ¥707M | +¥259M |
| Total Equity | ¥4.07B | ¥3.52B | +¥555M |
| Capital Stock | ¥100M | ¥100M | ¥0 |
| Capital Surplus | ¥1.38B | ¥1.38B | ¥0 |
| Retained Earnings | ¥2.25B | ¥2.04B | +¥210M |
| Owners' Equity | ¥4.07B | ¥3.52B | +¥555M |
| Working Capital | ¥3.52B | - | - |