| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 23.13B | ¥ 23.48B | ¥ 23.07B | ¥ 16.98B | ¥ 10.44B |
| Gross Profit | ¥ 3.93B | ¥ 4.17B | ¥ 4.35B | ¥ 4.39B | ¥ 2.21B |
| Operating Income | ¥ 2.04B | ¥ 2.25B | ¥ 2.71B | ¥ 2.67B | ¥ 962.33M |
| EBITDA | ¥ 3.38B | ¥ 3.75B | ¥ 4.13B | ¥ 3.83B | ¥ 1.82B |
| Net Income | ¥ 1.46B | ¥ 1.19B | ¥ 1.33B | ¥ 1.30B | ¥ 347.66M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 895.06M | ¥ 1.17B | ¥ 1.48B | ¥ 906.19M | ¥ 698.13M |
| Total Assets | ¥ 32.52B | ¥ 29.13B | ¥ 27.87B | ¥ 25.51B | ¥ 20.96B |
| Total Debt | ¥ 13.07B | ¥ 11.76B | ¥ 12.71B | ¥ 11.93B | ¥ 9.94B |
| Net Debt | ¥ 12.18B | ¥ 10.60B | ¥ 11.24B | ¥ 11.04B | ¥ 9.25B |
| Total Liabilities | ¥ 20.00B | ¥ 18.62B | ¥ 18.30B | ¥ 17.55B | ¥ 14.53B |
| Stockholders' Equity | ¥ 8.96B | ¥ 7.69B | ¥ 6.89B | ¥ 5.69B | ¥ 4.53B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.52B | ¥ 1.86B | ¥ 612.63M | ¥ -1.11B | ¥ -2.23B |
| Operating Cash Flow | ¥ 3.35B | ¥ 5.33B | ¥ 4.38B | ¥ 2.75B | ¥ 1.70B |
| Investing Cash Flow | ¥ -4.29B | ¥ -3.47B | ¥ -3.72B | ¥ -3.73B | ¥ -3.90B |
| Financing Cash Flow | ¥ 665.77M | ¥ -2.16B | ¥ -82.18M | ¥ 1.19B | ¥ 2.00B |