| Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|
| Income Statement | ||||
| Total Revenue | ¥ 707.63M | ¥ 695.95M | ¥ 548.75M | ¥ 464.28M |
| Gross Profit | ¥ 89.62M | ¥ 87.64M | ¥ 68.94M | ¥ 56.44M |
| Operating Income | ¥ 17.64M | ¥ 21.55M | ¥ 10.35M | ¥ 13.91M |
| EBITDA | ¥ 16.10M | ¥ 22.29M | ¥ 11.64M | ¥ 18.40M |
| Net Income | ¥ 12.09M | ¥ 13.92M | ¥ 8.03M | ¥ 12.69M |
| Balance Sheet | ||||
| Cash & Short-Term Investments | ¥ 371.88M | ¥ 162.34M | ¥ 77.99M | ¥ 47.01M |
| Total Assets | ¥ 911.41M | ¥ 501.74M | ¥ 313.28M | ¥ 252.94M |
| Total Debt | ¥ 263.31M | ¥ 167.99M | ¥ 67.20M | ¥ 42.08M |
| Net Debt | ¥ -107.71M | ¥ 5.65M | ¥ -10.78M | ¥ -4.92M |
| Total Liabilities | ¥ 505.49M | ¥ 446.84M | ¥ 267.60M | ¥ 215.29M |
| Stockholders' Equity | ¥ 402.44M | ¥ 54.14M | ¥ 45.68M | ¥ 37.64M |
| Cash Flow | ||||
| Free Cash Flow | ¥ -255.27M | ¥ 21.03M | ¥ 8.05M | ¥ 62.57M |
| Operating Cash Flow | ¥ -237.99M | ¥ 33.91M | ¥ 16.55M | ¥ 68.28M |
| Investing Cash Flow | ¥ 15.54M | ¥ -121.32M | ¥ -7.39M | ¥ -5.35M |
| Financing Cash Flow | ¥ 424.78M | ¥ 171.76M | ¥ 21.82M | ¥ -16.82M |