| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 13.95B | ¥ 13.60B | ¥ 13.34B | ¥ 12.36B | ¥ 11.60B |
| Gross Profit | ¥ 6.02B | ¥ 5.94B | ¥ 5.43B | ¥ 4.66B | ¥ 4.28B |
| Operating Income | ¥ 1.07B | ¥ 1.12B | ¥ 800.00M | ¥ 531.01M | ¥ 323.49M |
| EBITDA | ¥ 2.19B | ¥ 2.17B | ¥ 2.06B | ¥ 1.77B | ¥ 1.57B |
| Net Income | ¥ 782.00M | ¥ 1.02B | ¥ 833.00M | ¥ 523.00M | ¥ 369.60M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 6.40B | ¥ 6.71B | ¥ 5.78B | ¥ 4.45B | ¥ 3.63B |
| Total Assets | ¥ 29.47B | ¥ 29.24B | ¥ 26.64B | ¥ 25.73B | ¥ 25.29B |
| Total Debt | ¥ 925.00M | ¥ 909.00M | ¥ 941.00M | ¥ 979.07M | ¥ 1.03B |
| Net Debt | ¥ -5.47B | ¥ -5.78B | ¥ -4.84B | ¥ -3.47B | ¥ -2.60B |
| Total Liabilities | ¥ 7.20B | ¥ 7.89B | ¥ 7.13B | ¥ 6.96B | ¥ 6.79B |
| Stockholders' Equity | ¥ 22.26B | ¥ 21.35B | ¥ 19.49B | ¥ 18.75B | ¥ 18.49B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 501.00M | ¥ 1.43B | ¥ 1.49B | ¥ 1.12B | ¥ 348.33M |
| Operating Cash Flow | ¥ 1.40B | ¥ 1.99B | ¥ 1.73B | ¥ 1.58B | ¥ 1.72B |
| Investing Cash Flow | ¥ -1.12B | ¥ -520.00M | ¥ -103.00M | ¥ -457.15M | ¥ -1.02B |
| Financing Cash Flow | ¥ -622.00M | ¥ -672.00M | ¥ -369.00M | ¥ -363.55M | ¥ -395.86M |