| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥9.74B | ¥7.38B | +32.1% |
| Cost of Sales | ¥1.86B | ¥1.28B | +45.4% |
| Gross Profit | ¥7.88B | ¥6.10B | +29.3% |
| SG&A Expenses | ¥7.61B | ¥5.88B | +29.4% |
| Operating Income | ¥271M | ¥213M | +27.2% |
| Non-operating Income | ¥27M | ¥4M | +526.2% |
| Non-operating Expenses | ¥149M | ¥54M | +175.5% |
| Ordinary Income | ¥149M | ¥163M | -8.6% |
| Profit Before Tax | ¥165M | ¥177M | -6.8% |
| Income Tax Expense | ¥10M | ¥7M | +52.5% |
| Net Income | ¥155M | ¥170M | -9.1% |
| Net Income Attributable to Owners | ¥154M | ¥169M | -8.9% |
| Total Comprehensive Income | ¥250M | ¥7M | +3471.4% |
| Interest Expense | ¥32M | ¥11M | +192.7% |
| Basic EPS | ¥2.61 | ¥2.90 | -10.0% |
| Diluted EPS | ¥2.60 | ¥2.82 | -7.8% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥43.10B | ¥45.87B | ¥-2.78B |
| Cash and Deposits | ¥31.67B | ¥35.79B | ¥-4.12B |
| Accounts Receivable | ¥3.34B | ¥3.62B | ¥-282M |
| Non-current Assets | ¥7.67B | ¥6.72B | +¥952M |
| Property, Plant & Equipment | ¥122M | ¥68M | +¥54M |
| Item | Value |
|---|---|
| Net Profit Margin | 1.6% |
| Gross Profit Margin | 80.9% |
| Current Ratio | 147.5% |
| Quick Ratio | 147.5% |
| Debt-to-Equity Ratio | 1.55x |
| Interest Coverage Ratio | 8.54x |
| Effective Tax Rate | 6.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +32.1% |
| Operating Income YoY Change | +27.2% |
| Ordinary Income YoY Change | -8.8% |
| Net Income Attributable to Owners YoY Change | -9.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 59.58M shares |
| Treasury Stock | 415K shares |
| Average Shares Outstanding | 59.16M shares |
| Book Value Per Share | ¥336.97 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Dividend Per Share Forecast | ¥0.00 |
| Intangible Assets | ¥4.93B | ¥4.12B | +¥810M |
| Goodwill | ¥578M | ¥591M | ¥-12M |
| Investment Securities | ¥465M | ¥424M | +¥41M |
| Total Assets | ¥50.77B | ¥52.59B | ¥-1.82B |
| Current Liabilities | ¥29.23B | ¥31.31B | ¥-2.08B |
| Short-term Loans | ¥9.20B | ¥9.60B | ¥-400M |
| Non-current Liabilities | ¥1.60B | ¥1.62B | ¥-17M |
| Total Liabilities | ¥30.83B | ¥32.93B | ¥-2.10B |
| Total Equity | ¥19.94B | ¥19.66B | +¥274M |
| Capital Stock | ¥27.82B | ¥27.04B | +¥776M |
| Capital Surplus | ¥1.35B | ¥575M | +¥776M |
| Retained Earnings | ¥-7.98B | ¥-8.13B | +¥154M |
| Treasury Stock | ¥-1.50B | ¥-650,000 | ¥-1.50B |
| Owners' Equity | ¥19.81B | ¥19.51B | +¥301M |
| Working Capital | ¥13.87B | - | - |