| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥10.42B | ¥6.86B | +51.9% |
| Cost of Sales | ¥2.73B | ¥1.65B | +65.6% |
| Gross Profit | ¥7.68B | ¥5.21B | +47.5% |
| SG&A Expenses | ¥5.38B | ¥3.82B | +40.8% |
| Operating Income | ¥2.30B | ¥1.39B | +66.1% |
| Non-operating Income | ¥40M | ¥26M | +53.8% |
| Non-operating Expenses | ¥323M | ¥115M | +180.9% |
| Ordinary Income | ¥2.02B | ¥1.30B | +55.6% |
| Profit Before Tax | ¥2.03B | ¥1.31B | +55.3% |
| Income Tax Expense | ¥878M | ¥613M | +43.2% |
| Net Income | ¥1.16B | ¥697M | +65.9% |
| Net Income Attributable to Owners | ¥1.14B | ¥697M | +63.1% |
| Total Comprehensive Income | ¥847M | ¥669M | +26.6% |
| Interest Expense | ¥146M | ¥14M | +942.9% |
| Basic EPS | ¥38.35 | ¥23.70 | +61.8% |
| Diluted EPS | ¥37.48 | ¥21.71 | +72.6% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥30.58B | ¥30.99B | ¥-405M |
| Cash and Deposits | ¥17.59B | ¥10.98B | +¥6.62B |
| Accounts Receivable | ¥8.65B | ¥11.22B | ¥-2.57B |
| Inventories | ¥370M | ¥365M | +¥5M |
| Non-current Assets | ¥10.77B | ¥10.70B | +¥66M |
| Item | Value |
|---|---|
| Net Profit Margin | 10.9% |
| Gross Profit Margin | 73.8% |
| Current Ratio | 129.1% |
| Quick Ratio | 127.5% |
| Debt-to-Equity Ratio | 3.48x |
| Interest Coverage Ratio | 15.76x |
| Effective Tax Rate | 43.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +51.9% |
| Operating Income YoY Change | +66.0% |
| Ordinary Income YoY Change | +55.6% |
| Net Income Attributable to Owners YoY Change | +63.2% |
| Total Comprehensive Income YoY Change | +26.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 29.75M shares |
| Treasury Stock | 263 shares |
| Average Shares Outstanding | 29.67M shares |
| Book Value Per Share | ¥310.22 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥10.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥14.30B |
| Operating Income Forecast | ¥2.41B |
| Ordinary Income Forecast | ¥2.19B |
| Dividend Per Share Forecast | ¥13.00 |
| Property, Plant & Equipment | ¥254M | ¥232M | +¥22M |
| Intangible Assets | ¥5.41B | ¥6.20B | ¥-784M |
| Goodwill | ¥3.38B | ¥3.96B | ¥-582M |
| Investment Securities | ¥4.75B | ¥3.84B | +¥907M |
| Total Assets | ¥41.35B | ¥41.69B | ¥-339M |
| Current Liabilities | ¥23.70B | ¥23.48B | +¥217M |
| Accounts Payable | ¥5.12B | ¥4.47B | +¥650M |
| Short-term Loans | ¥7.00B | ¥9.00B | ¥-2.00B |
| Non-current Liabilities | ¥8.42B | ¥9.85B | ¥-1.43B |
| Long-term Loans | ¥7.90B | ¥9.23B | ¥-1.33B |
| Total Liabilities | ¥32.12B | ¥33.33B | ¥-1.21B |
| Total Equity | ¥9.23B | ¥8.35B | +¥876M |
| Capital Stock | ¥3.29B | ¥3.25B | +¥37M |
| Capital Surplus | ¥3.47B | ¥3.23B | +¥237M |
| Retained Earnings | ¥1.85B | ¥1.01B | +¥842M |
| Treasury Stock | ¥-0 | ¥-0 | ¥0 |
| Owners' Equity | ¥8.45B | ¥7.63B | +¥813M |
| Working Capital | ¥6.89B | - | - |