| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 7.57B | ¥ 6.63B | ¥ 6.15B | ¥ 5.14B | ¥ 4.27B |
| Gross Profit | ¥ 3.68B | ¥ 3.48B | ¥ 3.51B | ¥ 3.24B | ¥ 2.62B |
| Operating Income | ¥ 1.09B | ¥ 941.60M | ¥ 913.96M | ¥ 777.82M | ¥ 614.77M |
| EBITDA | ¥ 1.28B | ¥ 1.22B | ¥ 1.05B | ¥ 901.43M | ¥ 717.43M |
| Net Income | ¥ 406.64M | ¥ 370.97M | ¥ 392.27M | ¥ 335.75M | ¥ 213.58M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.63B | ¥ 2.94B | ¥ 2.93B | ¥ 2.79B | ¥ 2.59B |
| Total Assets | ¥ 14.77B | ¥ 13.19B | ¥ 11.69B | ¥ 10.47B | ¥ 9.19B |
| Total Debt | ¥ 2.57B | ¥ 1.70B | ¥ 903.86M | ¥ 856.63M | ¥ 749.64M |
| Net Debt | ¥ -58.08M | ¥ -1.18B | ¥ -2.04B | ¥ -1.89B | ¥ -1.81B |
| Total Liabilities | ¥ 7.02B | ¥ 6.05B | ¥ 5.13B | ¥ 4.44B | ¥ 3.68B |
| Stockholders' Equity | ¥ 5.01B | ¥ 4.69B | ¥ 4.47B | ¥ 4.18B | ¥ 3.89B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 142.48M | ¥ -812.66M | ¥ 328.66M | ¥ 366.59M | ¥ -118.01M |
| Operating Cash Flow | ¥ 142.48M | ¥ 84.96M | ¥ 862.66M | ¥ 794.31M | ¥ 291.91M |
| Investing Cash Flow | ¥ -564.81M | ¥ -429.88M | ¥ -506.62M | ¥ -907.36M | ¥ -423.90M |
| Financing Cash Flow | ¥ 499.70M | ¥ 484.37M | ¥ -291.50M | ¥ -97.44M | ¥ -156.25M |