| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥3.26B | ¥1.49B | +118.4% |
| Cost of Sales | ¥2.37B | ¥1.36B | +74.2% |
| Gross Profit | ¥889M | ¥132M | +573.5% |
| SG&A Expenses | ¥796M | ¥721M | +10.3% |
| Operating Income | ¥93M | ¥-589M | +115.8% |
| Non-operating Income | ¥11M | ¥5M | +128.4% |
| Non-operating Expenses | ¥53M | ¥31M | +67.7% |
| Ordinary Income | ¥51M | ¥-615M | +108.3% |
| Profit Before Tax | ¥52M | ¥-894M | +105.8% |
| Income Tax Expense | ¥12M | ¥-280M | +104.3% |
| Net Income | ¥39M | ¥-614M | +106.4% |
| Net Income Attributable to Owners | ¥39M | ¥-613M | +106.4% |
| Total Comprehensive Income | ¥47M | ¥-668M | +107.0% |
| Interest Expense | ¥34M | ¥14M | +141.3% |
| Basic EPS | ¥6.33 | ¥-98.92 | +106.4% |
| Diluted EPS | ¥6.32 | - | - |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥24.09B | ¥23.65B | +¥440M |
| Cash and Deposits | ¥3.62B | ¥3.65B | ¥-31M |
| Non-current Assets | ¥4.45B | ¥3.72B | +¥725M |
| Property, Plant & Equipment | ¥3.86B | ¥3.16B | +¥702M |
| Intangible Assets | ¥198M | ¥210M | ¥-12M |
| Item | Value |
|---|---|
| Net Profit Margin | 1.2% |
| Gross Profit Margin | 27.3% |
| Current Ratio | 169.7% |
| Quick Ratio | 169.7% |
| Debt-to-Equity Ratio | 1.67x |
| Interest Coverage Ratio | 2.75x |
| Effective Tax Rate | 23.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +118.3% |
| Operating Income YoY Change | +19.7% |
| Ordinary Income YoY Change | +20.7% |
| Net Income Attributable to Owners YoY Change | +368.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 6.28M shares |
| Treasury Stock | 17K shares |
| Average Shares Outstanding | 6.23M shares |
| Book Value Per Share | ¥1,708.26 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥45.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥25.01B |
| Operating Income Forecast | ¥2.51B |
| Ordinary Income Forecast | ¥2.27B |
| Net Income Attributable to Owners Forecast | ¥1.58B |
| Basic EPS Forecast | ¥254.24 |
| Dividend Per Share Forecast | ¥0.00 |
| Goodwill | ¥182M | ¥192M | ¥-10M |
| Total Assets | ¥28.54B | ¥27.37B | +¥1.17B |
| Current Liabilities | ¥14.20B | ¥12.80B | +¥1.39B |
| Accounts Payable | ¥3.52B | ¥3.61B | ¥-85M |
| Short-term Loans | ¥4.80B | ¥4.70B | +¥100M |
| Non-current Liabilities | ¥3.64B | ¥3.71B | ¥-72M |
| Long-term Loans | ¥3.38B | ¥3.43B | ¥-56M |
| Total Liabilities | ¥17.83B | ¥16.51B | +¥1.32B |
| Total Equity | ¥10.70B | ¥10.86B | ¥-157M |
| Capital Stock | ¥1.62B | ¥1.62B | ¥0 |
| Capital Surplus | ¥5.04B | ¥5.17B | ¥-133M |
| Retained Earnings | ¥3.87B | ¥4.11B | ¥-239M |
| Treasury Stock | ¥-48M | ¥-257M | +¥209M |
| Owners' Equity | ¥10.70B | ¥10.86B | ¥-155M |
| Working Capital | ¥9.89B | - | - |