| Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|
| Income Statement | ||||
| Total Revenue | ¥ 13.52B | ¥ 13.51B | ¥ 12.62B | ¥ 11.34B |
| Gross Profit | ¥ 6.40B | ¥ 6.04B | ¥ 5.26B | ¥ 4.97B |
| Operating Income | ¥ 2.05B | ¥ 1.65B | ¥ 1.16B | ¥ 995.36M |
| EBITDA | ¥ 2.80B | ¥ 2.38B | ¥ 1.70B | ¥ 1.48B |
| Net Income | ¥ 1.64B | ¥ 1.33B | ¥ 989.81M | ¥ 858.14M |
| Balance Sheet | ||||
| Cash & Short-Term Investments | ¥ 10.65B | ¥ 4.37B | ¥ 2.80B | ¥ 1.89B |
| Total Assets | ¥ 18.69B | ¥ 13.00B | ¥ 10.60B | ¥ 9.09B |
| Total Debt | ¥ 56.68M | ¥ 35.99M | ¥ 27.55M | ¥ 32.70M |
| Net Debt | ¥ -5.64B | ¥ -2.04B | ¥ -2.48B | ¥ -1.65B |
| Total Liabilities | ¥ 6.83B | ¥ 5.63B | ¥ 4.71B | ¥ 4.50B |
| Stockholders' Equity | ¥ 11.30B | ¥ 6.90B | ¥ 5.57B | ¥ 4.58B |
| Cash Flow | ||||
| Free Cash Flow | ¥ -590.97M | ¥ -593.56M | ¥ -14.42M | ¥ 512.51M |
| Operating Cash Flow | ¥ 1.39B | ¥ 1.72B | ¥ 844.93M | ¥ 827.19M |
| Investing Cash Flow | ¥ -2.97B | ¥ -2.09B | ¥ 1.22M | ¥ 681.95M |
| Financing Cash Flow | ¥ 5.16B | ¥ -60.60M | ¥ -21.20M | ¥ -19.47M |