| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥335M | - | - |
| Cost of Sales | ¥111M | - | - |
| Gross Profit | ¥225M | - | - |
| SG&A Expenses | ¥206M | - | - |
| Operating Income | ¥19M | - | - |
| Non-operating Income | ¥11,000 | - | - |
| Non-operating Expenses | ¥187,000 | - | - |
| Ordinary Income | ¥18M | - | - |
| Profit Before Tax | ¥19M | - | - |
| Income Tax Expense | ¥7M | - | - |
| Net Income | ¥12M | - | - |
| Basic EPS | ¥0.78 | - | - |
| Diluted EPS | ¥0.77 | - | - |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.31B | ¥2.41B | ¥-104M |
| Cash and Deposits | ¥1.93B | ¥1.94B | ¥-14M |
| Non-current Assets | ¥78M | ¥76M | +¥2M |
| Property, Plant & Equipment | ¥42M | ¥41M | +¥1M |
| Total Assets | ¥2.39B | ¥2.49B | ¥-102M |
| Item | Value |
|---|---|
| Net Profit Margin | 3.6% |
| Gross Profit Margin | 67.2% |
| Current Ratio | 1805.0% |
| Quick Ratio | 1805.0% |
| Debt-to-Equity Ratio | 0.06x |
| Effective Tax Rate | 34.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +20.1% |
| Operating Income YoY Change | +1.9% |
| Ordinary Income YoY Change | +8.4% |
| Net Income YoY Change | +2.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 15.84M shares |
| Average Shares Outstanding | 15.84M shares |
| Book Value Per Share | ¥142.70 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥1.64B |
| Operating Income Forecast | ¥210M |
| Ordinary Income Forecast | ¥210M |
| Net Income Forecast | ¥143M |
| Basic EPS Forecast | ¥9.07 |
| Dividend Per Share Forecast | ¥0.00 |
| Current Liabilities | ¥128M | ¥242M | ¥-114M |
| Accounts Payable | ¥9M | ¥10M | ¥-1M |
| Total Liabilities | ¥128M | ¥242M | ¥-114M |
| Total Equity | ¥2.26B | ¥2.25B | +¥12M |
| Capital Stock | ¥1.00B | ¥1.00B | ¥0 |
| Capital Surplus | ¥995M | ¥995M | ¥0 |
| Retained Earnings | ¥261M | ¥249M | +¥12M |
| Owners' Equity | ¥2.26B | ¥2.25B | +¥13M |
| Working Capital | ¥2.18B | - | - |