| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥58.34B | ¥9.62B | +506.4% |
| Cost of Sales | ¥39.11B | ¥5.25B | +645.5% |
| Gross Profit | ¥19.24B | ¥4.38B | +339.7% |
| SG&A Expenses | ¥13.60B | ¥4.41B | +208.2% |
| Operating Income | ¥5.63B | ¥-38M | +14923.7% |
| Non-operating Income | ¥274M | ¥30M | +813.3% |
| Non-operating Expenses | ¥252M | ¥12M | +2000.0% |
| Ordinary Income | ¥5.66B | ¥-20M | +28375.0% |
| Profit Before Tax | ¥5.81B | ¥-16M | +36393.8% |
| Income Tax Expense | ¥1.81B | ¥24M | +7441.7% |
| Net Income | ¥4.00B | ¥-41M | +9846.3% |
| Net Income Attributable to Owners | ¥4.01B | ¥-48M | +8460.4% |
| Total Comprehensive Income | ¥4.20B | ¥-33M | +12827.3% |
| Interest Expense | ¥132M | - | - |
| Basic EPS | ¥14.63 | ¥-2.99 | +589.3% |
| Diluted EPS | ¥14.61 | - | - |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥32.86B | ¥8.66B | +¥24.20B |
| Cash and Deposits | ¥12.01B | ¥4.02B | +¥7.99B |
| Accounts Receivable | ¥11.63B | ¥3.52B | +¥8.11B |
| Non-current Assets | ¥17.19B | ¥1.70B | +¥15.50B |
| Property, Plant & Equipment | ¥10.10B | ¥270M | +¥9.83B |
| Item | Value |
|---|---|
| Net Profit Margin | 6.9% |
| Gross Profit Margin | 33.0% |
| Current Ratio | 114.3% |
| Quick Ratio | 114.3% |
| Debt-to-Equity Ratio | 2.60x |
| Interest Coverage Ratio | 42.67x |
| Effective Tax Rate | 31.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +506.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 274.70M shares |
| Treasury Stock | 452K shares |
| Average Shares Outstanding | 274.19M shares |
| Book Value Per Share | ¥50.70 |
| Item | Amount |
|---|---|
| Q1 Dividend | ¥0.00 |
| Q2 Dividend | ¥0.00 |
| Q3 Dividend | ¥0.00 |
| Year-End Dividend | ¥6.90 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥75.00B |
| Operating Income Forecast | ¥8.00B |
| Ordinary Income Forecast | ¥7.80B |
| Net Income Attributable to Owners Forecast | ¥5.00B |
| Basic EPS Forecast | ¥18.20 |
| Dividend Per Share Forecast | ¥18.20 |
| Intangible Assets | ¥4.04B | ¥210M | +¥3.83B |
| Goodwill | ¥1.51B | ¥16M | +¥1.50B |
| Investment Securities | ¥1.03B | ¥673M | +¥353M |
| Total Assets | ¥50.05B | ¥10.36B | +¥39.70B |
| Current Liabilities | ¥28.76B | ¥4.77B | +¥23.99B |
| Accounts Payable | ¥3.13B | ¥3.31B | ¥-179M |
| Non-current Liabilities | ¥7.39B | ¥340M | +¥7.05B |
| Long-term Loans | ¥4.47B | - | - |
| Total Liabilities | ¥36.15B | ¥5.11B | +¥31.04B |
| Total Equity | ¥13.90B | ¥5.25B | +¥8.66B |
| Capital Stock | ¥500M | ¥1.30B | ¥-801M |
| Capital Surplus | ¥9.66B | ¥2.15B | +¥7.51B |
| Retained Earnings | ¥3.37B | ¥1.88B | +¥1.50B |
| Treasury Stock | ¥-179M | ¥-251M | +¥72M |
| Owners' Equity | ¥13.67B | ¥5.18B | +¥8.50B |
| Working Capital | ¥4.10B | - | - |