| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.33B | ¥ 1.21B | ¥ 1.12B | ¥ 1.12B | ¥ 771.80M |
| Gross Profit | ¥ 309.68M | ¥ 304.66M | ¥ 260.89M | ¥ 335.36M | ¥ 267.34M |
| Operating Income | ¥ -32.02M | ¥ 85.02M | ¥ 35.91M | ¥ 17.49M | ¥ 122.56M |
| EBITDA | ¥ -23.41M | ¥ 98.21M | ¥ 72.41M | ¥ 47.44M | ¥ 125.40M |
| Net Income | ¥ -12.07M | ¥ 57.13M | ¥ 41.34M | ¥ 35.47M | ¥ 92.58M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 738.08M | ¥ 565.90M | ¥ 538.50M | ¥ 628.31M | ¥ 842.55M |
| Total Assets | ¥ 1.68B | ¥ 1.47B | ¥ 1.37B | ¥ 1.36B | ¥ 1.21B |
| Total Debt | ¥ 2.65M | ¥ 0.00 | ¥ 0.00 | ¥ 20.51M | ¥ 0.00 |
| Net Debt | ¥ -436.37M | ¥ -509.83M | ¥ -396.07M | ¥ -475.32M | ¥ -731.67M |
| Total Liabilities | ¥ 1.01B | ¥ 758.07M | ¥ 694.90M | ¥ 684.35M | ¥ 537.67M |
| Stockholders' Equity | ¥ 619.21M | ¥ 657.49M | ¥ 629.28M | ¥ 637.48M | ¥ 653.75M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 10.28M | ¥ 82.97M | ¥ -21.47M | ¥ -7.33M | ¥ 80.86M |
| Operating Cash Flow | ¥ 25.50M | ¥ 93.39M | ¥ -12.41M | ¥ 1.24M | ¥ 84.64M |
| Investing Cash Flow | ¥ -77.65M | ¥ 50.09M | ¥ -17.55M | ¥ -192.10M | ¥ 134.42M |
| Financing Cash Flow | ¥ -21.61M | ¥ -35.27M | ¥ -84.77M | ¥ -39.65M | ¥ 256.73M |