| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.02B | - | - |
| Cost of Sales | ¥357M | - | - |
| Gross Profit | ¥663M | - | - |
| SG&A Expenses | ¥496M | - | - |
| Operating Income | ¥167M | - | - |
| Non-operating Income | ¥284,000 | - | - |
| Non-operating Expenses | ¥3M | - | - |
| Ordinary Income | ¥163M | - | - |
| Profit Before Tax | ¥164M | - | - |
| Income Tax Expense | ¥52M | - | - |
| Net Income | ¥111M | - | - |
| Interest Expense | ¥160,000 | - | - |
| Basic EPS | ¥7.93 | - | - |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.43B | ¥1.23B | +¥205M |
| Cash and Deposits | ¥1.03B | ¥966M | +¥61M |
| Non-current Assets | ¥85M | ¥90M | ¥-5M |
| Property, Plant & Equipment | ¥46M | ¥43M | +¥3M |
| Total Assets | ¥1.52B | ¥1.32B | +¥200M |
| Item | Value |
|---|---|
| Net Profit Margin | 10.9% |
| Gross Profit Margin | 65.0% |
| Current Ratio | 738.3% |
| Quick Ratio | 738.3% |
| Debt-to-Equity Ratio | 0.19x |
| Interest Coverage Ratio | 1043.75x |
| Effective Tax Rate | 31.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +83.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 14.08M shares |
| Average Shares Outstanding | 14.08M shares |
| Book Value Per Share | ¥90.99 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥1.35B |
| Operating Income Forecast | ¥172M |
| Ordinary Income Forecast | ¥160M |
| Net Income Forecast | ¥111M |
| Basic EPS Forecast | ¥7.74 |
| Dividend Per Share Forecast | ¥0.00 |
| Current Liabilities | ¥194M | ¥98M | +¥96M |
| Accounts Payable | ¥19M | ¥8M | +¥11M |
| Non-current Liabilities | ¥44M | ¥52M | ¥-8M |
| Long-term Loans | ¥44M | ¥52M | ¥-8M |
| Total Liabilities | ¥238M | ¥150M | +¥88M |
| Total Equity | ¥1.28B | ¥1.17B | +¥112M |
| Capital Stock | ¥535M | ¥535M | ¥0 |
| Capital Surplus | ¥525M | ¥525M | ¥0 |
| Retained Earnings | ¥221M | ¥109M | +¥112M |
| Owners' Equity | ¥1.28B | ¥1.17B | +¥112M |
| Working Capital | ¥1.24B | - | - |