| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.10B | ¥908M | +21.6% |
| Cost of Sales | ¥519M | ¥473M | +9.7% |
| Gross Profit | ¥585M | ¥436M | +34.3% |
| SG&A Expenses | ¥307M | ¥247M | +24.0% |
| Operating Income | ¥278M | ¥188M | +47.9% |
| Non-operating Income | ¥3M | ¥848,000 | +211.3% |
| Non-operating Expenses | ¥547,000 | - | - |
| Ordinary Income | ¥280M | ¥189M | +48.1% |
| Profit Before Tax | ¥281M | ¥189M | +48.2% |
| Income Tax Expense | ¥87M | ¥59M | +46.8% |
| Net Income | ¥193M | ¥129M | +49.6% |
| Depreciation & Amortization | ¥43M | ¥18M | +136.4% |
| Basic EPS | ¥34.87 | ¥23.07 | +51.1% |
| Diluted EPS | ¥33.12 | ¥21.99 | +50.6% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.60B | ¥2.24B | +¥362M |
| Cash and Deposits | ¥2.39B | ¥2.00B | +¥390M |
| Accounts Receivable | ¥137M | ¥139M | ¥-2M |
| Non-current Assets | ¥423M | ¥463M | ¥-40M |
| Property, Plant & Equipment | ¥340M | ¥380M | ¥-40M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥434M | ¥148M | +¥287M |
| Investing Cash Flow | ¥-4M | ¥-232M | +¥229M |
| Financing Cash Flow | ¥-41M | - | - |
| Free Cash Flow | ¥431M | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 17.5% |
| Gross Profit Margin | 53.0% |
| Current Ratio | 301.8% |
| Quick Ratio | 301.8% |
| Debt-to-Equity Ratio | 0.40x |
| EBITDA Margin | 29.1% |
| Effective Tax Rate | 31.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +21.5% |
| Operating Income YoY Change | +47.8% |
| Ordinary Income YoY Change | +48.2% |
| Net Income YoY Change | +48.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 5.63M shares |
| Treasury Stock | 63K shares |
| Average Shares Outstanding | 5.54M shares |
| Book Value Per Share | ¥389.11 |
| EBITDA | ¥321M |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥2.52B |
| Operating Income Forecast | ¥519M |
| Ordinary Income Forecast | ¥521M |
| Net Income Forecast | ¥352M |
| Basic EPS Forecast | ¥63.17 |
| Dividend Per Share Forecast | ¥15.00 |
| Total Assets | ¥3.03B | ¥2.71B | +¥323M |
| Current Liabilities | ¥863M | ¥702M | +¥161M |
| Accounts Payable | ¥12M | ¥12M | +¥523,000 |
| Total Liabilities | ¥863M | ¥702M | +¥161M |
| Total Equity | ¥2.17B | ¥2.00B | +¥162M |
| Capital Stock | ¥442M | ¥442M | ¥0 |
| Capital Surplus | ¥580M | ¥580M | ¥0 |
| Retained Earnings | ¥1.21B | ¥1.04B | +¥170M |
| Treasury Stock | ¥-69M | ¥-60M | ¥-9M |
| Owners' Equity | ¥2.17B | ¥2.00B | +¥162M |
| Working Capital | ¥1.74B | - | - |