| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.97B | ¥ 2.70B | ¥ 2.44B | ¥ 1.52B | ¥ 944.21M |
| Gross Profit | ¥ 706.41M | ¥ 746.54M | ¥ 733.87M | ¥ 470.03M | ¥ 234.79M |
| Operating Income | ¥ 489.47M | ¥ 437.02M | ¥ 441.24M | ¥ 245.53M | ¥ 97.87M |
| EBITDA | ¥ 561.43M | ¥ 495.86M | ¥ 487.95M | ¥ 303.83M | ¥ 182.63M |
| Net Income | ¥ 372.46M | ¥ 337.31M | ¥ 336.00M | ¥ 177.98M | ¥ 77.12M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.40B | ¥ 1.25B | ¥ 1.02B | ¥ 553.62M | ¥ 278.86M |
| Total Assets | ¥ 4.33B | ¥ 3.61B | ¥ 3.00B | ¥ 1.36B | ¥ 2.14B |
| Total Debt | ¥ 222.61M | ¥ 135.64M | ¥ 100.54M | ¥ 34.31M | ¥ 1.10B |
| Net Debt | ¥ -1.18B | ¥ -1.12B | ¥ -918.42M | ¥ -519.30M | ¥ 827.97M |
| Total Liabilities | ¥ 2.57B | ¥ 2.05B | ¥ 1.64B | ¥ 1.16B | ¥ 2.09B |
| Stockholders' Equity | ¥ 1.70B | ¥ 1.54B | ¥ 1.34B | ¥ 195.40M | ¥ 49.13M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 496.86M | ¥ 394.80M | ¥ 83.53M | ¥ 310.20M | ¥ 109.28M |
| Operating Cash Flow | ¥ 533.00M | ¥ 450.78M | ¥ 154.08M | ¥ 347.43M | ¥ 136.25M |
| Investing Cash Flow | ¥ -164.23M | ¥ -54.85M | ¥ -359.59M | ¥ 1.08B | ¥ 170.55M |
| Financing Cash Flow | ¥ -221.40M | ¥ -162.89M | ¥ 664.98M | ¥ -1.14B | ¥ -191.09M |