| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 97.07B | ¥ 92.19B | ¥ 58.35B | ¥ 46.06B | ¥ 43.77B |
| Gross Profit | ¥ 19.47B | ¥ 16.24B | ¥ 9.27B | ¥ 8.21B | ¥ 8.75B |
| Operating Income | ¥ 8.51B | ¥ 5.71B | ¥ 1.73B | ¥ 2.04B | ¥ 2.52B |
| EBITDA | ¥ 10.56B | ¥ 9.81B | ¥ 3.57B | ¥ 3.88B | ¥ 3.96B |
| Net Income | ¥ 5.57B | ¥ 5.52B | ¥ 1.06B | ¥ 1.72B | ¥ 1.13B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 15.45B | ¥ 12.51B | ¥ 11.26B | ¥ 7.65B | ¥ 8.52B |
| Total Assets | ¥ 110.35B | ¥ 95.92B | ¥ 93.57B | ¥ 61.13B | ¥ 61.32B |
| Total Debt | ¥ 17.76B | ¥ 10.52B | ¥ 12.61B | ¥ 5.15B | ¥ 5.15B |
| Net Debt | ¥ 2.31B | ¥ -1.99B | ¥ 1.34B | ¥ -2.50B | ¥ -3.38B |
| Total Liabilities | ¥ 35.98B | ¥ 24.81B | ¥ 25.31B | ¥ 12.23B | ¥ 12.77B |
| Stockholders' Equity | ¥ 72.89B | ¥ 71.11B | ¥ 68.26B | ¥ 48.90B | ¥ 48.54B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 8.89B | ¥ 4.87B | ¥ -2.21B | ¥ 1.42B | ¥ 2.70B |
| Operating Cash Flow | ¥ 8.93B | ¥ 6.66B | ¥ -1.63B | ¥ 2.18B | ¥ 3.32B |
| Investing Cash Flow | ¥ -8.98B | ¥ -822.00M | ¥ 4.61B | ¥ -651.00M | ¥ -482.00M |
| Financing Cash Flow | ¥ 2.99B | ¥ -4.59B | ¥ -3.68B | ¥ -2.40B | ¥ -2.40B |