Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 25.55B | ¥ 25.78B | ¥ 26.65B | ¥ 24.86B | ¥ 21.01B |
Gross Profit | ¥ 9.45B | ¥ 8.91B | ¥ 8.74B | ¥ 7.53B | ¥ 6.38B |
Operating Income | ¥ 2.78B | ¥ 2.78B | ¥ 3.09B | ¥ 2.67B | ¥ 2.23B |
EBITDA | ¥ 6.18B | ¥ 5.39B | ¥ 5.19B | ¥ 3.34B | ¥ 2.73B |
Net Income | ¥ 2.10B | ¥ 1.73B | ¥ 1.81B | ¥ 1.88B | ¥ 1.58B |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 3.81B | ¥ 3.38B | ¥ 3.21B | ¥ 3.94B | ¥ 2.51B |
Total Assets | ¥ 39.71B | ¥ 33.38B | ¥ 17.03B | ¥ 15.32B | ¥ 11.30B |
Total Debt | ¥ 24.00B | ¥ 19.82B | ¥ 4.64B | ¥ 4.87B | ¥ 2.86B |
Net Debt | ¥ 20.19B | ¥ 16.45B | ¥ 1.43B | ¥ 928.00M | ¥ 349.00M |
Total Liabilities | ¥ 29.89B | ¥ 24.88B | ¥ 9.60B | ¥ 9.21B | ¥ 6.84B |
Stockholders' Equity | ¥ 9.84B | ¥ 8.51B | ¥ 7.44B | ¥ 6.08B | ¥ 4.46B |
Cash Flow | |||||
Free Cash Flow | ¥ 1.74B | ¥ -74.00M | ¥ 87.00M | ¥ 27.00M | ¥ 102.00M |
Operating Cash Flow | ¥ 5.07B | ¥ 4.10B | ¥ 2.86B | ¥ 2.19B | ¥ 2.23B |
Investing Cash Flow | ¥ -3.39B | ¥ -4.57B | ¥ -2.85B | ¥ -2.51B | ¥ -2.05B |
Financing Cash Flow | ¥ -1.24B | ¥ 640.00M | ¥ -737.00M | ¥ 1.74B | ¥ 215.00M |