| Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|
| Income Statement | ||||
| Total Revenue | ¥ 3.97B | ¥ 3.48B | ¥ 2.97B | ¥ 2.33B |
| Gross Profit | ¥ 1.45B | ¥ 1.25B | ¥ 1.12B | ¥ 910.44M |
| Operating Income | ¥ 176.28M | ¥ 208.41M | ¥ 164.69M | ¥ 89.36M |
| EBITDA | ¥ 332.97M | ¥ 302.66M | ¥ 258.55M | ¥ 143.44M |
| Net Income | ¥ 144.15M | ¥ 145.45M | ¥ 187.86M | ¥ 60.80M |
| Balance Sheet | ||||
| Cash & Short-Term Investments | ¥ 810.82M | ¥ 1.20B | ¥ 803.47M | ¥ 680.20M |
| Total Assets | ¥ 2.98B | ¥ 2.54B | ¥ 2.00B | ¥ 1.57B |
| Total Debt | ¥ 469.96M | ¥ 160.30M | ¥ 261.91M | ¥ 577.77M |
| Net Debt | ¥ -340.86M | ¥ -1.04B | ¥ -541.56M | ¥ -102.43M |
| Total Liabilities | ¥ 944.09M | ¥ 705.00M | ¥ 660.50M | ¥ 907.28M |
| Stockholders' Equity | ¥ 2.04B | ¥ 1.83B | ¥ 1.33B | ¥ 663.23M |
| Cash Flow | ||||
| Free Cash Flow | ¥ -507.44M | ¥ 185.16M | ¥ 52.81M | ¥ 10.63M |
| Operating Cash Flow | ¥ 137.60M | ¥ 299.54M | ¥ 224.54M | ¥ 145.27M |
| Investing Cash Flow | ¥ -691.27M | ¥ -116.84M | ¥ -195.50M | ¥ -176.26M |
| Financing Cash Flow | ¥ 167.65M | ¥ 210.67M | ¥ 94.22M | ¥ 485.80M |