| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.03B | ¥3.17B | +27.3% |
| Cost of Sales | ¥2.99B | ¥2.37B | +26.0% |
| Gross Profit | ¥1.04B | ¥795M | +31.1% |
| SG&A Expenses | ¥737M | ¥626M | +17.6% |
| Operating Income | ¥304M | ¥168M | +81.0% |
| Non-operating Income | ¥10M | ¥10M | +1.4% |
| Non-operating Expenses | ¥3M | ¥2M | +18.4% |
| Ordinary Income | ¥312M | ¥176M | +77.3% |
| Profit Before Tax | ¥313M | ¥176M | +77.3% |
| Income Tax Expense | ¥80M | ¥44M | +80.3% |
| Net Income | ¥233M | ¥132M | +76.3% |
| Net Income Attributable to Owners | ¥233M | ¥132M | +76.5% |
| Total Comprehensive Income | ¥233M | ¥132M | +76.5% |
| Interest Expense | ¥631,000 | ¥795,000 | -20.6% |
| Basic EPS | ¥120.27 | ¥68.72 | +75.0% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥4.80B | ¥4.50B | +¥298M |
| Cash and Deposits | ¥3.05B | ¥2.99B | +¥65M |
| Accounts Receivable | ¥651M | ¥966M | ¥-314M |
| Inventories | ¥456M | ¥128M | +¥328M |
| Non-current Assets | ¥278M | ¥230M | +¥48M |
| Item | Value |
|---|---|
| Net Profit Margin | 5.8% |
| Gross Profit Margin | 25.9% |
| Current Ratio | 223.6% |
| Quick Ratio | 202.3% |
| Debt-to-Equity Ratio | 0.77x |
| Interest Coverage Ratio | 481.77x |
| Effective Tax Rate | 25.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +27.3% |
| Operating Income YoY Change | +81.2% |
| Ordinary Income YoY Change | +77.3% |
| Net Income Attributable to Owners YoY Change | +76.3% |
| Total Comprehensive Income YoY Change | +76.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 2.08M shares |
| Treasury Stock | 136K shares |
| Average Shares Outstanding | 1.94M shares |
| Book Value Per Share | ¥1,469.06 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥50.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥5.00B |
| Operating Income Forecast | ¥370M |
| Ordinary Income Forecast | ¥375M |
| Net Income Attributable to Owners Forecast | ¥80M |
| Basic EPS Forecast | ¥41.66 |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥45M | ¥39M | +¥6M |
| Intangible Assets | ¥54M | ¥6M | +¥48M |
| Investment Securities | ¥82M | ¥81M | +¥774,000 |
| Total Assets | ¥5.07B | ¥4.73B | +¥347M |
| Current Liabilities | ¥2.14B | ¥1.92B | +¥228M |
| Accounts Payable | ¥547M | ¥345M | +¥203M |
| Non-current Liabilities | ¥70M | ¥110M | ¥-40M |
| Long-term Loans | ¥57M | ¥97M | ¥-40M |
| Total Liabilities | ¥2.21B | ¥2.03B | +¥188M |
| Total Equity | ¥2.86B | ¥2.70B | +¥158M |
| Capital Stock | ¥496M | ¥496M | ¥0 |
| Capital Surplus | ¥543M | ¥528M | +¥15M |
| Retained Earnings | ¥1.88B | ¥1.75B | +¥137M |
| Treasury Stock | ¥-65M | ¥-71M | +¥7M |
| Owners' Equity | ¥2.86B | ¥2.70B | +¥158M |
| Working Capital | ¥2.65B | - | - |