| Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|
| Income Statement | ||||
| Total Revenue | ¥ 864.16M | ¥ 720.30M | ¥ 498.78M | ¥ 299.67M |
| Gross Profit | ¥ 268.52M | ¥ 181.05M | ¥ 82.24M | ¥ 50.10M |
| Operating Income | ¥ 73.87M | ¥ 109.99M | ¥ 46.79M | ¥ 37.41M |
| EBITDA | ¥ 93.98M | ¥ 126.25M | ¥ 61.14M | ¥ 49.70M |
| Net Income | ¥ 43.33M | ¥ 79.97M | ¥ 32.96M | ¥ 25.08M |
| Balance Sheet | ||||
| Cash & Short-Term Investments | ¥ 29.26M | ¥ 14.35M | ¥ 21.47M | ¥ 8.80M |
| Total Assets | ¥ 559.87M | ¥ 398.80M | ¥ 300.22M | ¥ 224.32M |
| Total Debt | ¥ 167.44M | ¥ 103.99M | ¥ 67.84M | ¥ 88.02M |
| Net Debt | ¥ 138.17M | ¥ 89.65M | ¥ 46.37M | ¥ 79.22M |
| Total Liabilities | ¥ 520.62M | ¥ 371.61M | ¥ 243.27M | ¥ 197.35M |
| Stockholders' Equity | ¥ 35.41M | ¥ 25.28M | ¥ 56.95M | ¥ 26.97M |
| Cash Flow | ||||
| Free Cash Flow | ¥ 135.43M | ¥ 112.58M | ¥ 51.51M | ¥ 14.85M |
| Operating Cash Flow | ¥ 143.68M | ¥ 119.77M | ¥ 57.78M | ¥ 19.41M |
| Investing Cash Flow | ¥ -98.03M | ¥ -2.70M | ¥ -5.41M | ¥ -4.50M |
| Financing Cash Flow | ¥ -30.25M | ¥ -124.80M | ¥ -39.88M | ¥ -8.97M |