| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.46B | ¥1.22B | +19.1% |
| Cost of Sales | ¥724M | ¥501M | +44.5% |
| Gross Profit | ¥732M | ¥720M | +1.7% |
| SG&A Expenses | ¥987M | ¥629M | +56.9% |
| Operating Income | ¥-255M | ¥91M | -380.2% |
| Non-operating Income | ¥0 | ¥3M | -100.0% |
| Non-operating Expenses | ¥2M | ¥0 | - |
| Ordinary Income | ¥-257M | ¥94M | -373.4% |
| Profit Before Tax | ¥-257M | ¥267M | -196.3% |
| Income Tax Expense | ¥-78M | ¥74M | -205.4% |
| Net Income | ¥-179M | ¥193M | -192.7% |
| Interest Expense | ¥1M | ¥0 | - |
| Basic EPS | ¥-35.77 | ¥38.79 | -192.2% |
| Diluted EPS | ¥38.24 | ¥38.24 | +0.0% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥3.27B | ¥3.98B | ¥-710M |
| Cash and Deposits | ¥2.21B | ¥3.00B | ¥-790M |
| Accounts Receivable | ¥735M | ¥733M | +¥2M |
| Non-current Assets | ¥694M | ¥532M | +¥162M |
| Property, Plant & Equipment | ¥213M | ¥219M | ¥-6M |
| Item | Value |
|---|---|
| Net Profit Margin | -12.3% |
| Gross Profit Margin | 50.3% |
| Current Ratio | 410.5% |
| Quick Ratio | 410.5% |
| Debt-to-Equity Ratio | 0.37x |
| Interest Coverage Ratio | -255.00x |
| Effective Tax Rate | 30.4% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +19.2% |
| Operating Income YoY Change | +66.1% |
| Ordinary Income YoY Change | +55.1% |
| Net Income YoY Change | -31.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 5.06M shares |
| Treasury Stock | 100K shares |
| Average Shares Outstanding | 5.01M shares |
| Book Value Per Share | ¥582.97 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥35.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥6.92B |
| Operating Income Forecast | ¥350M |
| Ordinary Income Forecast | ¥340M |
| Net Income Forecast | ¥220M |
| Basic EPS Forecast | ¥43.57 |
| Dividend Per Share Forecast | ¥0.00 |
| Intangible Assets | ¥230M | ¥144M | +¥86M |
| Investment Securities | ¥26M | ¥26M | ¥0 |
| Total Assets | ¥3.97B | ¥4.51B | ¥-549M |
| Current Liabilities | ¥797M | ¥878M | ¥-81M |
| Accounts Payable | ¥273M | ¥253M | +¥20M |
| Short-term Loans | ¥100M | - | - |
| Non-current Liabilities | ¥278M | ¥311M | ¥-33M |
| Long-term Loans | ¥200M | ¥233M | ¥-33M |
| Total Liabilities | ¥1.07B | ¥1.19B | ¥-114M |
| Total Equity | ¥2.89B | ¥3.33B | ¥-435M |
| Capital Stock | ¥762M | ¥761M | +¥1M |
| Capital Surplus | ¥758M | ¥758M | ¥0 |
| Retained Earnings | ¥1.44B | ¥1.80B | ¥-356M |
| Treasury Stock | ¥-80M | ¥-0 | ¥-80M |
| Owners' Equity | ¥2.88B | ¥3.32B | ¥-436M |
| Working Capital | ¥2.48B | - | - |