| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.08B | ¥1.02B | +6.1% |
| Cost of Sales | ¥361M | ¥357M | +1.1% |
| Gross Profit | ¥722M | ¥663M | +8.8% |
| SG&A Expenses | ¥625M | ¥496M | +26.0% |
| Operating Income | ¥96M | ¥167M | -42.5% |
| Non-operating Income | ¥425,000 | ¥284,000 | +49.6% |
| Non-operating Expenses | ¥274,000 | ¥3M | -92.2% |
| Ordinary Income | ¥96M | ¥163M | -41.1% |
| Profit Before Tax | ¥97M | ¥164M | -41.1% |
| Income Tax Expense | ¥32M | ¥52M | -39.4% |
| Net Income | ¥64M | ¥111M | -42.3% |
| Interest Expense | ¥160,000 | ¥160,000 | +0.0% |
| Basic EPS | ¥4.10 | ¥7.93 | -48.3% |
| Diluted EPS | ¥4.00 | - | - |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.36B | ¥2.41B | ¥-60M |
| Cash and Deposits | ¥1.99B | ¥1.94B | +¥42M |
| Non-current Assets | ¥104M | ¥76M | +¥28M |
| Property, Plant & Equipment | ¥68M | ¥41M | +¥27M |
| Total Assets | ¥2.46B | ¥2.49B | ¥-31M |
| Item | Value |
|---|---|
| Net Profit Margin | 5.9% |
| Gross Profit Margin | 66.7% |
| Current Ratio | 1673.3% |
| Quick Ratio | 1673.3% |
| Debt-to-Equity Ratio | 0.06x |
| Interest Coverage Ratio | 600.00x |
| Effective Tax Rate | 32.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +6.1% |
| Operating Income YoY Change | -42.3% |
| Ordinary Income YoY Change | -41.1% |
| Profit Before Tax YoY Change | -41.1% |
| Net Income YoY Change | -41.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 15.87M shares |
| Average Shares Outstanding | 15.85M shares |
| Book Value Per Share | ¥146.09 |
| 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 | ¥141M | ¥242M | ¥-102M |
| Accounts Payable | ¥11M | ¥10M | +¥698,000 |
| Total Liabilities | ¥141M | ¥242M | ¥-102M |
| Total Equity | ¥2.32B | ¥2.25B | +¥70M |
| Capital Stock | ¥1.01B | ¥1.00B | +¥3M |
| Capital Surplus | ¥997M | ¥995M | +¥3M |
| Retained Earnings | ¥314M | ¥249M | +¥65M |
| Owners' Equity | ¥2.32B | ¥2.25B | +¥71M |
| Working Capital | ¥2.21B | - | - |