| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥386M | ¥254M | +52.0% |
| Cost of Sales | ¥240M | ¥203M | +18.0% |
| Gross Profit | ¥147M | ¥51M | +186.5% |
| SG&A Expenses | ¥116M | ¥127M | -9.1% |
| Operating Income | ¥31M | ¥-75M | +141.3% |
| Non-operating Income | ¥812,000 | ¥494,000 | +64.4% |
| Non-operating Expenses | ¥3,000 | - | - |
| Ordinary Income | ¥31M | ¥-75M | +141.3% |
| Profit Before Tax | ¥32M | ¥-75M | +142.2% |
| Income Tax Expense | ¥677,000 | ¥1M | -38.1% |
| Net Income | ¥31M | ¥-77M | +140.7% |
| Net Income Attributable to Owners | ¥31M | ¥-76M | +140.8% |
| Total Comprehensive Income | ¥31M | ¥-76M | +140.8% |
| Basic EPS | ¥2.11 | ¥-5.17 | +140.8% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.70B | ¥1.67B | +¥33M |
| Cash and Deposits | ¥1.24B | ¥1.24B | ¥-2M |
| Accounts Receivable | ¥240M | ¥197M | +¥43M |
| Inventories | ¥9M | ¥10M | ¥-663,000 |
| Non-current Assets | ¥49M | ¥33M | +¥16M |
| Item | Value |
|---|---|
| Net Profit Margin | 8.0% |
| Gross Profit Margin | 38.0% |
| Current Ratio | 854.6% |
| Quick Ratio | 850.1% |
| Debt-to-Equity Ratio | 0.13x |
| Effective Tax Rate | 2.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +51.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 14.79M shares |
| Average Shares Outstanding | 14.79M shares |
| Book Value Per Share | ¥104.52 |
| Segment | Revenue | Operating Income |
|---|---|---|
| EntrustedDevelopment | ¥41M | ¥-3M |
| EntrustedManufacturing | ¥5M | ¥-2M |
| IoT | ¥340M | ¥99M |
| Property, Plant & Equipment | ¥1M | ¥572,000 | +¥777,000 |
| Intangible Assets | ¥16M | - | - |
| Total Assets | ¥1.75B | ¥1.70B | +¥49M |
| Current Liabilities | ¥199M | ¥181M | +¥18M |
| Accounts Payable | ¥14M | ¥10M | +¥4M |
| Non-current Liabilities | ¥5M | ¥5M | ¥0 |
| Total Liabilities | ¥204M | ¥186M | +¥18M |
| Total Equity | ¥1.55B | ¥1.51B | +¥31M |
| Capital Stock | ¥941M | ¥941M | ¥0 |
| Capital Surplus | ¥655M | ¥655M | ¥0 |
| Retained Earnings | ¥-83M | ¥-115M | +¥31M |
| Owners' Equity | ¥1.51B | ¥1.48B | +¥31M |
| Working Capital | ¥1.50B | - | - |