| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥2.69B | ¥2.04B | +31.7% |
| Cost of Sales | ¥1.01B | ¥692M | +45.6% |
| Gross Profit | ¥1.69B | ¥1.35B | +24.5% |
| SG&A Expenses | ¥1.29B | ¥1.16B | +10.7% |
| Operating Income | ¥399M | ¥191M | +108.9% |
| Non-operating Income | ¥4M | ¥1M | +155.3% |
| Non-operating Expenses | ¥1M | ¥5M | -78.1% |
| Ordinary Income | ¥402M | ¥187M | +115.0% |
| Profit Before Tax | ¥402M | ¥188M | +114.1% |
| Income Tax Expense | ¥49M | ¥35M | +40.2% |
| Net Income | ¥353M | ¥153M | +130.7% |
| Interest Expense | ¥240,000 | ¥240,000 | +0.0% |
| Basic EPS | ¥37.54 | ¥17.16 | +118.8% |
| Diluted EPS | ¥34.14 | ¥14.73 | +131.8% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥4.76B | ¥4.11B | +¥653M |
| Cash and Deposits | ¥4.24B | ¥2.87B | +¥1.37B |
| Non-current Assets | ¥134M | ¥131M | +¥4M |
| Property, Plant & Equipment | ¥16M | ¥10M | +¥7M |
| Intangible Assets | ¥15M | ¥18M | ¥-3M |
| Item | Value |
|---|---|
| Net Profit Margin | 13.1% |
| Gross Profit Margin | 62.6% |
| Current Ratio | 887.8% |
| Quick Ratio | 887.8% |
| Debt-to-Equity Ratio | 0.12x |
| Interest Coverage Ratio | 1662.50x |
| Effective Tax Rate | 12.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +31.7% |
| Operating Income YoY Change | +108.7% |
| Ordinary Income YoY Change | +114.1% |
| Profit Before Tax YoY Change | +114.1% |
| Net Income YoY Change | +130.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 9.72M shares |
| Treasury Stock | 79 shares |
| Average Shares Outstanding | 9.42M shares |
| Book Value Per Share | ¥448.32 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥3.58B |
| Operating Income Forecast | ¥440M |
| Ordinary Income Forecast | ¥442M |
| Net Income Forecast | ¥391M |
| Basic EPS Forecast | ¥41.18 |
| Dividend Per Share Forecast | ¥0.00 |
| Total Assets | ¥4.90B | ¥4.24B | +¥657M |
| Current Liabilities | ¥536M | ¥342M | +¥195M |
| Accounts Payable | ¥1M | ¥16,000 | +¥1M |
| Total Liabilities | ¥536M | ¥342M | +¥195M |
| Total Equity | ¥4.36B | ¥3.90B | +¥461M |
| Capital Stock | ¥887M | ¥832M | +¥55M |
| Capital Surplus | ¥2.67B | ¥2.62B | +¥55M |
| Retained Earnings | ¥800M | ¥446M | +¥354M |
| Treasury Stock | ¥-149,000 | - | - |
| Owners' Equity | ¥4.36B | ¥3.89B | +¥463M |
| Working Capital | ¥4.23B | - | - |