| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥2.10B | - | - |
| Cost of Sales | ¥814M | - | - |
| Gross Profit | ¥1.29B | - | - |
| SG&A Expenses | ¥908M | - | - |
| Operating Income | ¥378M | - | - |
| Non-operating Income | ¥22M | - | - |
| Non-operating Expenses | ¥25M | - | - |
| Ordinary Income | ¥375M | - | - |
| Profit Before Tax | ¥376M | - | - |
| Income Tax Expense | ¥2M | - | - |
| Net Income | ¥374M | - | - |
| Interest Expense | ¥239,000 | - | - |
| Basic EPS | ¥48.51 | - | - |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.57B | ¥2.15B | +¥419M |
| Cash and Deposits | ¥2.31B | ¥1.84B | +¥462M |
| Non-current Assets | ¥8M | ¥7M | +¥614,000 |
| Property, Plant & Equipment | ¥613,000 | - | - |
| Total Assets | ¥2.58B | ¥2.16B | +¥420M |
| Item | Value |
|---|---|
| Net Profit Margin | 17.8% |
| Gross Profit Margin | 61.3% |
| Current Ratio | 775.3% |
| Quick Ratio | 775.3% |
| Debt-to-Equity Ratio | 0.19x |
| Interest Coverage Ratio | 1581.59x |
| Effective Tax Rate | 0.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +39.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 7.71M shares |
| Average Shares Outstanding | 7.71M shares |
| Book Value Per Share | ¥281.01 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥2.77B |
| Operating Income Forecast | ¥390M |
| Ordinary Income Forecast | ¥366M |
| Net Income Forecast | ¥320M |
| Basic EPS Forecast | ¥40.60 |
| Dividend Per Share Forecast | ¥0.00 |
| Current Liabilities | ¥332M | ¥286M | +¥46M |
| Accounts Payable | ¥1M | ¥322,000 | +¥1M |
| Non-current Liabilities | ¥80M | ¥80M | ¥0 |
| Long-term Loans | ¥80M | ¥80M | ¥0 |
| Total Liabilities | ¥412M | ¥366M | +¥46M |
| Total Equity | ¥2.17B | ¥1.79B | +¥374M |
| Capital Stock | ¥100M | ¥100M | ¥0 |
| Capital Surplus | ¥1.88B | ¥1.88B | ¥0 |
| Retained Earnings | ¥180M | ¥-194M | +¥374M |
| Owners' Equity | ¥2.16B | ¥1.79B | +¥374M |
| Working Capital | ¥2.24B | - | - |