| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.15B | ¥341M | +237.5% |
| Cost of Sales | ¥765M | ¥282M | +171.7% |
| Gross Profit | ¥386M | ¥60M | +544.8% |
| SG&A Expenses | ¥183M | ¥174M | +5.1% |
| Operating Income | ¥203M | ¥-114M | +278.1% |
| Non-operating Income | ¥26M | ¥3M | +708.3% |
| Non-operating Expenses | ¥4M | ¥53M | -93.3% |
| Ordinary Income | ¥225M | ¥-163M | +238.0% |
| Profit Before Tax | ¥226M | ¥-164M | +237.7% |
| Income Tax Expense | ¥71M | ¥-48M | +246.6% |
| Net Income | ¥155M | ¥-116M | +234.0% |
| Net Income Attributable to Owners | ¥154M | ¥-115M | +233.9% |
| Total Comprehensive Income | ¥193M | ¥-154M | +225.3% |
| Interest Expense | ¥3M | ¥3M | -7.3% |
| Basic EPS | ¥19.02 | ¥-14.24 | +233.6% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥6.49B | ¥6.50B | ¥-12M |
| Cash and Deposits | ¥3.53B | ¥3.36B | +¥178M |
| Accounts Receivable | ¥1.59B | ¥2.10B | ¥-509M |
| Inventories | ¥29M | ¥4M | +¥26M |
| Non-current Assets | ¥2.13B | ¥2.09B | +¥42M |
| Item | Value |
|---|---|
| Net Profit Margin | 13.4% |
| Gross Profit Margin | 33.5% |
| Current Ratio | 231.4% |
| Quick Ratio | 230.4% |
| Debt-to-Equity Ratio | 0.67x |
| Interest Coverage Ratio | 65.27x |
| Effective Tax Rate | 31.4% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +237.2% |
| Operating Income YoY Change | -18.0% |
| Ordinary Income YoY Change | -18.3% |
| Net Income Attributable to Owners YoY Change | -19.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 8.45M shares |
| Treasury Stock | 305K shares |
| Average Shares Outstanding | 8.14M shares |
| Book Value Per Share | ¥635.16 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥12.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥6.60B |
| Operating Income Forecast | ¥660M |
| Ordinary Income Forecast | ¥650M |
| Net Income Attributable to Owners Forecast | ¥440M |
| Basic EPS Forecast | ¥54.02 |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥1.84B | ¥1.84B | ¥-4M |
| Intangible Assets | ¥19M | ¥21M | ¥-2M |
| Total Assets | ¥8.62B | ¥8.59B | +¥29M |
| Current Liabilities | ¥2.81B | ¥2.86B | ¥-50M |
| Accounts Payable | ¥383M | ¥291M | +¥92M |
| Short-term Loans | ¥1.00B | ¥1.00B | ¥0 |
| Non-current Liabilities | ¥641M | ¥658M | ¥-17M |
| Long-term Loans | ¥169M | ¥199M | ¥-30M |
| Total Liabilities | ¥3.45B | ¥3.51B | ¥-67M |
| Total Equity | ¥5.17B | ¥5.08B | +¥96M |
| Capital Stock | ¥575M | ¥575M | ¥0 |
| Capital Surplus | ¥953M | ¥953M | ¥0 |
| Retained Earnings | ¥3.70B | ¥3.64B | +¥57M |
| Treasury Stock | ¥-171M | ¥-171M | ¥0 |
| Owners' Equity | ¥5.17B | ¥5.08B | +¥96M |
| Working Capital | ¥3.69B | - | - |