| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥653M | - | - |
| Cost of Sales | ¥234M | - | - |
| Gross Profit | ¥420M | - | - |
| SG&A Expenses | ¥363M | - | - |
| Operating Income | ¥56M | - | - |
| Non-operating Income | ¥632,000 | - | - |
| Non-operating Expenses | ¥469,000 | - | - |
| Ordinary Income | ¥56M | - | - |
| Profit Before Tax | ¥57M | - | - |
| Income Tax Expense | ¥9M | - | - |
| Net Income | ¥47M | - | - |
| Interest Expense | ¥79,000 | - | - |
| Basic EPS | ¥5.51 | - | - |
| Diluted EPS | ¥4.59 | - | - |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥3.86B | ¥3.97B | ¥-114M |
| Cash and Deposits | ¥3.35B | ¥3.54B | ¥-191M |
| Non-current Assets | ¥143M | ¥138M | +¥5M |
| Property, Plant & Equipment | ¥4M | ¥533,000 | +¥3M |
| Intangible Assets | ¥2M | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 7.2% |
| Gross Profit Margin | 64.2% |
| Current Ratio | 997.2% |
| Quick Ratio | 997.2% |
| Debt-to-Equity Ratio | 0.11x |
| Interest Coverage Ratio | 708.86x |
| Effective Tax Rate | 16.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +25.0% |
| Operating Income YoY Change | +11.7% |
| Ordinary Income YoY Change | +17.7% |
| Net Income YoY Change | -8.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 8.79M shares |
| Average Shares Outstanding | 8.65M shares |
| Book Value Per Share | ¥411.26 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥3.47B |
| Operating Income Forecast | ¥450M |
| Ordinary Income Forecast | ¥447M |
| Net Income Forecast | ¥388M |
| Basic EPS Forecast | ¥44.33 |
| Dividend Per Share Forecast | ¥0.00 |
| Total Assets | ¥4.00B | ¥4.11B | ¥-109M |
| Current Liabilities | ¥387M | ¥629M | ¥-242M |
| Accounts Payable | ¥821,000 | - | - |
| Total Liabilities | ¥387M | ¥629M | ¥-242M |
| Total Equity | ¥3.61B | ¥3.48B | +¥133M |
| Capital Stock | ¥775M | ¥733M | +¥43M |
| Capital Surplus | ¥2.56B | ¥2.52B | +¥43M |
| Retained Earnings | ¥275M | ¥227M | +¥48M |
| Owners' Equity | ¥3.61B | ¥3.48B | +¥133M |
| Working Capital | ¥3.47B | - | - |