| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥3.85B | ¥1.51B | +154.7% |
| Cost of Sales | ¥1.29B | ¥987M | +31.1% |
| Gross Profit | ¥2.56B | ¥527M | +386.2% |
| SG&A Expenses | ¥696M | ¥634M | +9.8% |
| Operating Income | ¥1.84B | ¥-116M | +1687.9% |
| Profit Before Tax | ¥1.93B | ¥-120M | +1705.0% |
| Income Tax Expense | ¥663M | ¥59,000 | +1123935.6% |
| Net Income | ¥1.26B | ¥-120M | +1151.7% |
| Net Income Attributable to Owners | ¥1.26B | ¥-120M | +1151.7% |
| Total Comprehensive Income | ¥1.26B | ¥-120M | +1151.7% |
| Basic EPS | ¥2.83 | ¥-0.28 | +1110.7% |
| Diluted EPS | ¥2.81 | ¥-0.28 | +1103.6% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥3.22B | ¥1.38B | +¥1.83B |
| Accounts Receivable | ¥717M | ¥456M | +¥261M |
| Inventories | ¥97M | ¥61M | +¥35M |
| Non-current Assets | ¥12.73B | ¥1.78B | +¥10.95B |
| Property, Plant & Equipment | ¥74M | ¥86M | ¥-12M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥914M | ¥3M | +¥911M |
| Investing Cash Flow | ¥-9.55B | ¥-19M | ¥-9.53B |
| Financing Cash Flow | ¥10.07B | ¥-135M | +¥10.21B |
| Cash and Cash Equivalents | ¥2.24B | ¥806M | +¥1.43B |
| Free Cash Flow | ¥-8.64B | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 32.7% |
| Gross Profit Margin | 66.4% |
| Debt-to-Equity Ratio | 0.20x |
| Effective Tax Rate | 34.4% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +154.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 509.16M shares |
| Treasury Stock | 20K shares |
| Average Shares Outstanding | 445.70M shares |
| Book Value Per Share | ¥26.04 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥12.37B |
| Operating Income Forecast | ¥6.54B |
| Net Income Forecast | ¥4.28B |
| Net Income Attributable to Owners Forecast | ¥4.28B |
| Basic EPS Forecast | ¥8.40 |
| Dividend Per Share Forecast | ¥0.00 |
| Intangible Assets | ¥10.92B | ¥516M | +¥10.40B |
| Goodwill | ¥673M | ¥650M | +¥22M |
| Total Assets | ¥15.94B | ¥3.16B | +¥12.78B |
| Accounts Payable | ¥201M | ¥140M | +¥61M |
| Short-term Loans | ¥300M | ¥50M | +¥250M |
| Non-current Liabilities | ¥314M | ¥573M | ¥-259M |
| Long-term Loans | ¥33M | ¥308M | ¥-275M |
| Total Liabilities | ¥2.68B | ¥1.42B | +¥1.26B |
| Total Equity | ¥13.26B | ¥1.74B | +¥11.52B |
| Capital Stock | ¥5.24B | ¥10M | +¥5.23B |
| Capital Surplus | ¥5.77B | ¥571M | +¥5.20B |
| Retained Earnings | ¥2.42B | ¥1.16B | +¥1.26B |
| Treasury Stock | ¥-177M | ¥-125,000 | ¥-177M |
| Shareholders' Equity | ¥13.26B | ¥1.74B | +¥11.52B |
| Equity Ratio | 83.2% | 55.1% | +28.1% |