| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.37B | ¥534M | +156.2% |
| Cost of Sales | ¥1.05B | ¥260M | +303.4% |
| Gross Profit | ¥320M | ¥275M | +16.5% |
| SG&A Expenses | ¥317M | ¥313M | +1.5% |
| Operating Income | ¥2M | ¥-38M | +105.3% |
| Non-operating Income | ¥194M | ¥242M | -20.1% |
| Non-operating Expenses | ¥19M | ¥7M | +172.2% |
| Ordinary Income | ¥177M | ¥197M | -10.2% |
| Profit Before Tax | ¥331M | ¥197M | +68.0% |
| Income Tax Expense | ¥106M | ¥76M | +39.7% |
| Net Income | ¥225M | ¥121M | +85.8% |
| Net Income Attributable to Owners | ¥224M | ¥120M | +86.7% |
| Total Comprehensive Income | ¥9M | ¥-10M | +190.0% |
| Interest Expense | ¥7M | ¥5M | +31.8% |
| Basic EPS | ¥28.78 | ¥15.49 | +85.8% |
| Diluted EPS | ¥27.90 | ¥15.01 | +85.9% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥5.56B | ¥3.81B | +¥1.75B |
| Cash and Deposits | ¥3.24B | ¥2.88B | +¥357M |
| Accounts Receivable | ¥17M | ¥42M | ¥-25M |
| Inventories | ¥109M | ¥91M | +¥18M |
| Non-current Assets | ¥340M | ¥1.86B | ¥-1.52B |
| Item | Value |
|---|---|
| Book Value Per Share | ¥662.19 |
| Net Profit Margin | 16.4% |
| Gross Profit Margin | 23.4% |
| Current Ratio | 2540.5% |
| Quick Ratio | 2490.8% |
| Debt-to-Equity Ratio | 0.13x |
| Interest Coverage Ratio | 0.30x |
| Effective Tax Rate | 32.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +155.9% |
| Ordinary Income YoY Change | -10.0% |
| Net Income Attributable to Owners YoY Change | +85.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 8.30M shares |
| Treasury Stock | 495K shares |
| Average Shares Outstanding | 7.81M shares |
| Book Value Per Share | ¥670.58 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Segment | Revenue | Operating Income |
|---|---|---|
| ConstructionConsulting | ¥314M | ¥68M |
| FashionBrand | ¥139M | ¥20M |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥2.88B |
| Operating Income Forecast | ¥166M |
| Ordinary Income Forecast | ¥354M |
| Net Income Attributable to Owners Forecast | ¥358M |
| Basic EPS Forecast | ¥45.92 |
| Property, Plant & Equipment | ¥224M | ¥1.74B | ¥-1.52B |
| Intangible Assets | ¥5M | ¥7M | ¥-1M |
| Investment Securities | ¥36M | ¥37M | ¥-1M |
| Total Assets | ¥5.90B | ¥5.67B | +¥224M |
| Current Liabilities | ¥219M | ¥210M | +¥9M |
| Accounts Payable | ¥5M | ¥16M | ¥-10M |
| Non-current Liabilities | ¥444M | ¥236M | +¥207M |
| Long-term Loans | ¥430M | ¥223M | +¥207M |
| Total Liabilities | ¥663M | ¥446M | +¥216M |
| Total Equity | ¥5.23B | ¥5.23B | +¥8M |
| Capital Stock | ¥100M | ¥100M | ¥0 |
| Capital Surplus | ¥4.68B | ¥4.68B | ¥0 |
| Retained Earnings | ¥312M | ¥87M | +¥225M |
| Treasury Stock | ¥-200M | ¥-200M | ¥-326,000 |
| Owners' Equity | ¥5.17B | ¥5.16B | +¥9M |
| Working Capital | ¥5.34B | - | - |