| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 135.63B | ¥ 129.29B | ¥ 109.33B | ¥ 109.64B | ¥ 117.22B |
| Gross Profit | ¥ 23.01B | ¥ 18.79B | ¥ 15.53B | ¥ 15.77B | ¥ 17.63B |
| Operating Income | ¥ 12.32B | ¥ 7.83B | ¥ 5.71B | ¥ 6.62B | ¥ 8.40B |
| EBITDA | ¥ 13.59B | ¥ 8.96B | ¥ 6.75B | ¥ 7.56B | ¥ 9.09B |
| Net Income | ¥ 8.22B | ¥ 5.05B | ¥ 3.79B | ¥ 4.54B | ¥ 5.59B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 22.10B | ¥ 11.16B | ¥ 9.35B | ¥ 9.95B | ¥ 10.46B |
| Total Assets | ¥ 130.84B | ¥ 122.12B | ¥ 116.08B | ¥ 93.10B | ¥ 95.42B |
| Total Debt | ¥ 18.56B | ¥ 20.24B | ¥ 29.89B | ¥ 10.01B | ¥ 10.62B |
| Net Debt | ¥ -3.54B | ¥ 9.07B | ¥ 20.55B | ¥ 61.00M | ¥ 160.00M |
| Total Liabilities | ¥ 72.95B | ¥ 69.95B | ¥ 68.21B | ¥ 47.57B | ¥ 53.21B |
| Stockholders' Equity | ¥ 57.88B | ¥ 52.17B | ¥ 47.87B | ¥ 45.53B | ¥ 42.21B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 14.95B | ¥ 13.83B | ¥ -18.31B | ¥ 1.31B | ¥ -4.41B |
| Operating Cash Flow | ¥ 15.95B | ¥ 15.94B | ¥ -16.71B | ¥ 2.60B | ¥ -3.68B |
| Investing Cash Flow | ¥ -807.00M | ¥ -1.92B | ¥ -1.96B | ¥ -1.15B | ¥ -675.00M |
| Financing Cash Flow | ¥ -4.21B | ¥ -12.22B | ¥ 18.06B | ¥ -1.97B | ¥ -664.00M |