| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 10.30B | ¥ 11.42B | ¥ 10.18B | ¥ 8.96B | ¥ 6.73B |
| Gross Profit | ¥ 2.70B | ¥ 2.64B | ¥ 2.40B | ¥ 1.86B | ¥ 1.96B |
| Operating Income | ¥ 806.02M | ¥ 987.28M | ¥ 1.09B | ¥ 645.60M | ¥ 729.25M |
| EBITDA | ¥ 2.71B | ¥ 2.92B | ¥ 2.61B | ¥ 2.20B | ¥ 1.52B |
| Net Income | ¥ 859.55M | ¥ 945.72M | ¥ 733.21M | ¥ 499.59M | ¥ 587.76M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.95B | ¥ 3.64B | ¥ 2.99B | ¥ 2.59B | ¥ 1.82B |
| Total Assets | ¥ 41.95B | ¥ 43.53B | ¥ 41.85B | ¥ 42.90B | ¥ 39.13B |
| Total Debt | ¥ 12.88B | ¥ 14.00B | ¥ 15.07B | ¥ 16.75B | ¥ 14.80B |
| Net Debt | ¥ 8.96B | ¥ 10.44B | ¥ 12.26B | ¥ 14.17B | ¥ 12.98B |
| Total Liabilities | ¥ 21.82B | ¥ 23.97B | ¥ 23.67B | ¥ 25.41B | ¥ 22.52B |
| Stockholders' Equity | ¥ 17.74B | ¥ 17.20B | ¥ 15.97B | ¥ 15.33B | ¥ 14.51B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.95B | ¥ 1.94B | ¥ 1.93B | ¥ -1.06B | ¥ -10.07B |
| Operating Cash Flow | ¥ 2.37B | ¥ 2.27B | ¥ 2.30B | ¥ 2.04B | ¥ 2.14B |
| Investing Cash Flow | ¥ -627.31M | ¥ -165.85M | ¥ -147.64M | ¥ -2.98B | ¥ -12.14B |
| Financing Cash Flow | ¥ -1.48B | ¥ -1.37B | ¥ -1.90B | ¥ 1.74B | ¥ 10.07B |