| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.03B | ¥ 1.06B | ¥ 1.10B | ¥ 1.13B | ¥ 767.85M |
| Gross Profit | ¥ 199.56M | ¥ 252.44M | ¥ 256.37M | ¥ 320.40M | ¥ 214.34M |
| Operating Income | ¥ 91.65M | ¥ 143.50M | ¥ 116.51M | ¥ 182.03M | ¥ 107.38M |
| EBITDA | ¥ 113.76M | ¥ 165.61M | ¥ 141.38M | ¥ 207.08M | ¥ 112.77M |
| Net Income | ¥ 14.39M | ¥ 10.87M | ¥ 91.99M | ¥ 127.95M | ¥ 69.75M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 560.57M | ¥ 638.15M | ¥ 546.35M | ¥ 697.61M | ¥ 826.24M |
| Total Assets | ¥ 1.66B | ¥ 1.69B | ¥ 1.58B | ¥ 1.34B | ¥ 1.11B |
| Total Debt | ¥ 31.07M | ¥ 47.21M | ¥ 59.96M | ¥ 1.38M | ¥ 1.36M |
| Net Debt | ¥ -529.51M | ¥ -590.56M | ¥ -485.39M | ¥ -696.23M | ¥ -824.88M |
| Total Liabilities | ¥ 749.24M | ¥ 795.31M | ¥ 689.96M | ¥ 530.52M | ¥ 387.19M |
| Stockholders' Equity | ¥ 898.06M | ¥ 883.67M | ¥ 872.81M | ¥ 780.82M | ¥ 690.19M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -56.00M | ¥ 113.34M | ¥ -200.51M | ¥ 185.85M | ¥ 161.37M |
| Operating Cash Flow | ¥ -41.78M | ¥ 122.72M | ¥ -186.28M | ¥ 202.05M | ¥ 171.29M |
| Investing Cash Flow | ¥ -18.41M | ¥ -7.79M | ¥ -21.04M | ¥ -98.61M | ¥ -52.25M |
| Financing Cash Flow | ¥ -18.41M | ¥ -23.44M | ¥ 54.41M | ¥ -60.29M | ¥ 374.38M |