| Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|
| Income Statement | ||||
| Total Revenue | ¥ 277.50M | ¥ 426.55M | ¥ 367.30M | ¥ 337.61M |
| Gross Profit | ¥ 211.06M | ¥ 320.87M | ¥ 273.19M | ¥ 246.60M |
| Operating Income | ¥ 110.36M | ¥ 208.15M | ¥ 122.91M | ¥ 170.39M |
| EBITDA | ¥ 103.76M | ¥ 199.86M | ¥ 103.60M | ¥ 157.81M |
| Net Income | ¥ 74.90M | ¥ 159.34M | ¥ 87.52M | ¥ 119.67M |
| Balance Sheet | ||||
| Cash & Short-Term Investments | ¥ 235.82M | ¥ 262.56M | ¥ 192.84M | ¥ 152.66M |
| Total Assets | ¥ 415.59M | ¥ 470.02M | ¥ 403.58M | ¥ 288.81M |
| Total Debt | ¥ 4.43M | ¥ 5.83M | ¥ 7.45M | ¥ 1.23M |
| Net Debt | ¥ -231.39M | ¥ -256.73M | ¥ -185.39M | ¥ -151.43M |
| Total Liabilities | ¥ 39.07M | ¥ 59.94M | ¥ 156.34M | ¥ 86.29M |
| Stockholders' Equity | ¥ 376.52M | ¥ 410.08M | ¥ 247.24M | ¥ 202.52M |
| Cash Flow | ||||
| Free Cash Flow | ¥ 82.33M | ¥ 149.95M | ¥ 39.42M | ¥ 93.00M |
| Operating Cash Flow | ¥ 83.46M | ¥ 150.57M | ¥ 44.31M | ¥ 93.99M |
| Investing Cash Flow | ¥ 2.04M | ¥ 1.57M | ¥ -4.14M | ¥ -519.00K |
| Financing Cash Flow | ¥ -113.48M | ¥ -83.79M | ¥ -8.55M | ¥ -29.31M |