Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 768.73M | ¥ 760.53M | ¥ 727.79M | ¥ 606.84M | ¥ 524.04M |
Gross Profit | ¥ 126.69M | ¥ 144.84M | ¥ 138.40M | ¥ 135.31M | ¥ 137.59M |
Operating Income | ¥ 50.42M | ¥ 57.45M | ¥ 61.56M | ¥ 66.56M | ¥ 61.97M |
EBITDA | ¥ 125.80M | ¥ 119.31M | ¥ 127.13M | ¥ 98.20M | ¥ 79.43M |
Net Income | ¥ 31.15M | ¥ 38.31M | ¥ 48.95M | ¥ 36.62M | ¥ 21.84M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 258.50M | ¥ 239.75M | ¥ 255.24M | ¥ 263.61M | ¥ 302.48M |
Total Assets | ¥ 974.00M | ¥ 968.71M | ¥ 935.04M | ¥ 961.71M | ¥ 972.46M |
Total Debt | ¥ 176.04M | ¥ 180.76M | ¥ 143.12M | ¥ 188.48M | ¥ 250.05M |
Net Debt | ¥ -82.45M | ¥ -58.99M | ¥ -112.11M | ¥ -75.13M | ¥ -52.43M |
Total Liabilities | ¥ 395.08M | ¥ 421.26M | ¥ 380.37M | ¥ 395.08M | ¥ 442.85M |
Stockholders' Equity | ¥ 573.00M | ¥ 541.85M | ¥ 549.47M | ¥ 561.83M | ¥ 525.21M |
Cash Flow | |||||
Free Cash Flow | ¥ 31.19M | ¥ 2.01M | ¥ 98.66M | ¥ 40.08M | ¥ -6.24M |
Operating Cash Flow | ¥ 83.34M | ¥ 91.56M | ¥ 118.47M | ¥ 91.44M | ¥ 74.61M |
Investing Cash Flow | ¥ -51.38M | ¥ -88.76M | ¥ -19.16M | ¥ -50.46M | ¥ -80.06M |
Financing Cash Flow | ¥ -13.30M | ¥ -19.12M | ¥ -117.85M | ¥ -76.87M | ¥ 215.16M |