| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.43B | ¥3.90B | +13.7% |
| Cost of Sales | ¥3.24B | ¥3.10B | +4.7% |
| Gross Profit | ¥1.19B | ¥802M | +48.1% |
| SG&A Expenses | ¥843M | ¥768M | +9.8% |
| Operating Income | ¥344M | ¥34M | +911.8% |
| Non-operating Income | ¥70M | ¥68M | +3.1% |
| Non-operating Expenses | ¥39M | ¥35M | +12.1% |
| Ordinary Income | ¥375M | ¥67M | +459.7% |
| Profit Before Tax | ¥374M | ¥67M | +456.2% |
| Income Tax Expense | ¥114M | ¥-20M | +683.8% |
| Net Income | ¥260M | ¥86M | +202.3% |
| Interest Expense | ¥25M | ¥14M | +79.2% |
| Basic EPS | ¥46.23 | ¥18.28 | +152.9% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥5.62B | ¥5.50B | +¥126M |
| Cash and Deposits | ¥2.02B | ¥1.75B | +¥273M |
| Accounts Receivable | ¥1.13B | ¥1.73B | ¥-603M |
| Inventories | ¥434M | ¥464M | ¥-29M |
| Non-current Assets | ¥4.74B | ¥4.78B | ¥-39M |
| Item | Value |
|---|---|
| Net Profit Margin | 5.9% |
| Gross Profit Margin | 26.8% |
| Current Ratio | 216.5% |
| Quick Ratio | 199.8% |
| Debt-to-Equity Ratio | 0.89x |
| Interest Coverage Ratio | 13.83x |
| Effective Tax Rate | 30.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +13.7% |
| Operating Income YoY Change | +911.7% |
| Ordinary Income YoY Change | +457.7% |
| Net Income YoY Change | +199.3% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 5.79M shares |
| Treasury Stock | 166K shares |
| Average Shares Outstanding | 5.63M shares |
| Book Value Per Share | ¥972.48 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥10.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥5.85B |
| Operating Income Forecast | ¥308M |
| Ordinary Income Forecast | ¥354M |
| Net Income Forecast | ¥244M |
| Basic EPS Forecast | ¥43.37 |
| Dividend Per Share Forecast | ¥10.00 |
| Property, Plant & Equipment | ¥2.74B | ¥2.81B | ¥-79M |
| Intangible Assets | ¥21M | ¥20M | +¥1M |
| Total Assets | ¥10.36B | ¥10.28B | +¥87M |
| Current Liabilities | ¥2.60B | ¥2.59B | +¥4M |
| Accounts Payable | ¥425M | ¥360M | +¥65M |
| Short-term Loans | ¥1.00B | ¥1.20B | ¥-200M |
| Non-current Liabilities | ¥2.29B | ¥2.44B | ¥-150M |
| Long-term Loans | ¥2.01B | ¥2.13B | ¥-129M |
| Total Liabilities | ¥4.89B | ¥5.04B | ¥-146M |
| Total Equity | ¥5.47B | ¥5.24B | +¥232M |
| Capital Stock | ¥938M | ¥938M | ¥0 |
| Capital Surplus | ¥936M | ¥936M | ¥0 |
| Retained Earnings | ¥3.54B | ¥3.34B | +¥204M |
| Treasury Stock | ¥-85M | ¥-85M | ¥0 |
| Owners' Equity | ¥5.47B | ¥5.24B | +¥232M |
| Working Capital | ¥3.03B | - | - |