| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 20.53B | ¥ 20.53B | ¥ 19.72B | ¥ 18.84B | ¥ 18.85B |
| Gross Profit | ¥ 3.74B | ¥ 4.00B | ¥ 3.73B | ¥ 3.68B | ¥ 3.58B |
| Operating Income | ¥ 296.44M | ¥ 606.86M | ¥ 333.29M | ¥ 536.12M | ¥ 661.09M |
| EBITDA | ¥ 374.27M | ¥ 746.00M | ¥ 518.72M | ¥ 732.56M | ¥ 843.73M |
| Net Income | ¥ 143.69M | ¥ 469.86M | ¥ 204.40M | ¥ 347.70M | ¥ 412.21M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 5.39B | ¥ 5.64B | ¥ 5.09B | ¥ 4.62B | ¥ 4.78B |
| Total Assets | ¥ 9.33B | ¥ 9.73B | ¥ 8.90B | ¥ 8.65B | ¥ 9.07B |
| Total Debt | ¥ 58.20M | ¥ 93.39M | ¥ 118.03M | ¥ 188.70M | ¥ 227.61M |
| Net Debt | ¥ -5.33B | ¥ -5.55B | ¥ -4.97B | ¥ -4.43B | ¥ -4.55B |
| Total Liabilities | ¥ 2.69B | ¥ 3.07B | ¥ 2.59B | ¥ 2.42B | ¥ 2.76B |
| Stockholders' Equity | ¥ 6.62B | ¥ 6.62B | ¥ 6.27B | ¥ 6.19B | ¥ 6.26B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -86.96M | ¥ 640.58M | ¥ 576.75M | ¥ 151.83M | ¥ 218.28M |
| Operating Cash Flow | ¥ -17.39M | ¥ 713.93M | ¥ 662.73M | ¥ 196.14M | ¥ 227.71M |
| Investing Cash Flow | ¥ -49.11M | ¥ -41.03M | ¥ -21.40M | ¥ 55.90M | ¥ -960.00K |
| Financing Cash Flow | ¥ -185.71M | ¥ -140.84M | ¥ -184.59M | ¥ -428.94M | ¥ -199.26M |