| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥13.72B | ¥10.07B | +36.2% |
| Cost of Sales | ¥1.86B | ¥1.60B | +15.7% |
| Gross Profit | ¥11.86B | ¥8.47B | +40.1% |
| SG&A Expenses | ¥11.36B | ¥8.81B | +29.0% |
| Operating Income | ¥500M | ¥-339M | +247.5% |
| Non-operating Income | ¥36M | ¥31M | +16.1% |
| Non-operating Expenses | ¥6M | ¥0 | - |
| Ordinary Income | ¥530M | ¥-308M | +272.1% |
| Profit Before Tax | ¥498M | ¥-408M | +222.1% |
| Income Tax Expense | ¥86M | ¥64M | +34.4% |
| Net Income | ¥412M | ¥-473M | +187.1% |
| Net Income Attributable to Owners | ¥398M | ¥-473M | +184.1% |
| Total Comprehensive Income | ¥416M | ¥-462M | +190.0% |
| Interest Expense | ¥4M | - | - |
| Basic EPS | ¥26.06 | ¥-31.00 | +184.1% |
| Diluted EPS | ¥21.07 | - | - |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥15.13B | ¥15.34B | ¥-205M |
| Cash and Deposits | ¥11.23B | ¥11.36B | ¥-132M |
| Accounts Receivable | ¥2.09B | ¥2.05B | +¥43M |
| Non-current Assets | ¥23.38B | ¥23.02B | +¥353M |
| Property, Plant & Equipment | ¥8.32B | ¥8.25B | +¥77M |
| Item | Value |
|---|---|
| Net Profit Margin | 2.9% |
| Gross Profit Margin | 86.5% |
| Current Ratio | 367.8% |
| Quick Ratio | 367.8% |
| Debt-to-Equity Ratio | 0.65x |
| Interest Coverage Ratio | 125.00x |
| Effective Tax Rate | 17.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +36.2% |
| Operating Income YoY Change | -1.4% |
| Ordinary Income YoY Change | +13.0% |
| Net Income Attributable to Owners YoY Change | -65.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 15.30M shares |
| Treasury Stock | 30K shares |
| Average Shares Outstanding | 15.27M shares |
| Book Value Per Share | ¥1,525.88 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥5.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥29.20B |
| Operating Income Forecast | ¥900M |
| Ordinary Income Forecast | ¥900M |
| Net Income Attributable to Owners Forecast | ¥600M |
| Basic EPS Forecast | ¥39.28 |
| Dividend Per Share Forecast | ¥5.00 |
| Intangible Assets | ¥161M | ¥192M | ¥-31M |
| Total Assets | ¥38.51B | ¥38.36B | +¥148M |
| Current Liabilities | ¥4.12B | ¥4.43B | ¥-313M |
| Accounts Payable | ¥418M | ¥515M | ¥-97M |
| Short-term Loans | ¥81M | ¥89M | ¥-8M |
| Non-current Liabilities | ¥11.09B | ¥10.90B | +¥191M |
| Long-term Loans | ¥312M | ¥353M | ¥-41M |
| Total Liabilities | ¥15.20B | ¥15.32B | ¥-122M |
| Total Equity | ¥23.30B | ¥23.04B | +¥270M |
| Capital Stock | ¥100M | ¥100M | ¥0 |
| Capital Surplus | ¥10.34B | ¥10.34B | ¥0 |
| Retained Earnings | ¥11.35B | ¥11.10B | +¥253M |
| Treasury Stock | ¥-62M | ¥-62M | ¥0 |
| Owners' Equity | ¥21.73B | ¥21.48B | +¥256M |
| Working Capital | ¥11.02B | - | - |