| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 20.21B | ¥ 19.99B | ¥ 19.18B | ¥ 19.22B | ¥ 14.67B |
| Gross Profit | ¥ 10.44B | ¥ 9.06B | ¥ 9.61B | ¥ 9.27B | ¥ 7.15B |
| Operating Income | ¥ 1.47B | ¥ 881.23M | ¥ 215.03M | ¥ 1.03B | ¥ 207.40M |
| EBITDA | ¥ 1.76B | ¥ 1.87B | ¥ 1.01B | ¥ 2.05B | ¥ 152.38M |
| Net Income | ¥ 776.87M | ¥ 335.43M | ¥ -539.52M | ¥ 832.08M | ¥ -112.49M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.67B | ¥ 4.16B | ¥ 2.50B | ¥ 3.15B | ¥ 2.61B |
| Total Assets | ¥ 11.45B | ¥ 11.89B | ¥ 11.20B | ¥ 11.55B | ¥ 7.56B |
| Total Debt | ¥ 3.95B | ¥ 4.44B | ¥ 3.65B | ¥ 3.22B | ¥ 2.20B |
| Net Debt | ¥ 277.61M | ¥ 281.06M | ¥ 1.14B | ¥ 70.33M | ¥ -401.14M |
| Total Liabilities | ¥ 6.35B | ¥ 6.35B | ¥ 5.83B | ¥ 5.64B | ¥ 4.34B |
| Stockholders' Equity | ¥ 5.11B | ¥ 5.53B | ¥ 5.37B | ¥ 5.90B | ¥ 3.22B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.33B | ¥ 723.09M | ¥ -713.52M | ¥ -123.67M | ¥ -551.07M |
| Operating Cash Flow | ¥ 1.74B | ¥ 828.53M | ¥ 64.41M | ¥ 883.90M | ¥ 138.92M |
| Investing Cash Flow | ¥ -758.21M | ¥ -115.24M | ¥ -730.89M | ¥ -1.59B | ¥ -878.87M |
| Financing Cash Flow | ¥ -1.50B | ¥ 934.53M | ¥ -3.83M | ¥ 1.22B | ¥ -2.80B |