| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥3.44B | ¥3.20B | +7.4% |
| Operating Income | ¥92M | ¥-242M | +138.0% |
| Non-operating Income | ¥38M | ¥2M | +2229.4% |
| Non-operating Expenses | ¥43M | ¥94M | -53.9% |
| Ordinary Income | ¥87M | ¥-334M | +126.0% |
| Profit Before Tax | ¥95M | ¥-335M | +128.4% |
| Income Tax Expense | ¥53M | ¥11M | +369.8% |
| Net Income | ¥42M | ¥-346M | +112.3% |
| Net Income Attributable to Owners | ¥86M | ¥-319M | +127.0% |
| Total Comprehensive Income | ¥-2M | ¥-332M | +99.4% |
| Interest Expense | ¥2M | ¥2M | +0.0% |
| Basic EPS | ¥2.35 | ¥-8.77 | +126.8% |
| Diluted EPS | ¥2.33 | - | - |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥9.02B | ¥7.85B | +¥1.17B |
| Cash and Deposits | ¥6.38B | ¥5.17B | +¥1.21B |
| Non-current Assets | ¥901M | ¥738M | +¥163M |
| Property, Plant & Equipment | ¥33M | ¥38M | ¥-5M |
| Intangible Assets | ¥637M | ¥475M | +¥162M |
| Item | Value |
|---|---|
| Net Profit Margin | 2.5% |
| Current Ratio | 128.2% |
| Quick Ratio | 128.2% |
| Debt-to-Equity Ratio | 2.45x |
| Interest Coverage Ratio | 39.93x |
| Effective Tax Rate | 55.4% |
| Item | YoY Change |
|---|---|
| Operating Revenues YoY Change | +7.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 36.60M shares |
| Treasury Stock | 97 shares |
| Average Shares Outstanding | 36.60M shares |
| Book Value Per Share | ¥78.64 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥4.50B |
| Operating Income Forecast | ¥120M |
| Ordinary Income Forecast | ¥110M |
| Net Income Attributable to Owners Forecast | ¥100M |
| Basic EPS Forecast | ¥2.73 |
| Dividend Per Share Forecast | ¥0.00 |
| Total Assets | ¥9.92B | ¥8.58B | +¥1.33B |
| Current Liabilities | ¥7.03B | ¥5.70B | +¥1.34B |
| Non-current Liabilities | ¥7M | ¥436,000 | +¥6M |
| Total Liabilities | ¥7.04B | ¥5.70B | +¥1.35B |
| Total Equity | ¥2.88B | ¥2.89B | ¥-10M |
| Capital Stock | ¥2.08B | ¥2.08B | ¥0 |
| Capital Surplus | ¥3.30B | ¥3.30B | +¥1M |
| Retained Earnings | ¥-2.95B | ¥-3.04B | +¥86M |
| Treasury Stock | ¥-70,000 | ¥-70,000 | ¥0 |
| Owners' Equity | ¥2.54B | ¥2.50B | +¥42M |
| Working Capital | ¥1.98B | - | - |