| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 4.48B | ¥ 5.47B | ¥ 4.91B | ¥ 4.93B | ¥ 4.51B |
| Gross Profit | ¥ 1.80B | ¥ 1.88B | ¥ 1.77B | ¥ 1.76B | ¥ 1.75B |
| Operating Income | ¥ 298.73M | ¥ 282.39M | ¥ 163.18M | ¥ 171.60M | ¥ 165.07M |
| EBITDA | ¥ 304.75M | ¥ 416.29M | ¥ 239.97M | ¥ 239.07M | ¥ 259.15M |
| Net Income | ¥ 171.82M | ¥ 258.17M | ¥ 115.42M | ¥ 106.51M | ¥ 132.15M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.33B | ¥ 1.22B | ¥ 616.92M | ¥ 946.92M | ¥ 948.84M |
| Total Assets | ¥ 3.20B | ¥ 3.28B | ¥ 2.85B | ¥ 2.93B | ¥ 2.81B |
| Total Debt | ¥ 5.63M | ¥ 19.49M | ¥ 33.97M | ¥ 61.91M | ¥ 88.98M |
| Net Debt | ¥ -1.33B | ¥ -1.15B | ¥ -659.25M | ¥ -836.88M | ¥ -852.52M |
| Total Liabilities | ¥ 1.08B | ¥ 1.26B | ¥ 1.04B | ¥ 1.12B | ¥ 1.04B |
| Stockholders' Equity | ¥ 2.12B | ¥ 2.01B | ¥ 1.82B | ¥ 1.82B | ¥ 1.77B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 191.27M | ¥ 610.50M | ¥ -213.05M | ¥ 90.70M | ¥ 153.31M |
| Operating Cash Flow | ¥ 220.97M | ¥ 644.78M | ¥ -192.07M | ¥ 141.83M | ¥ 236.04M |
| Investing Cash Flow | ¥ -30.38M | ¥ -46.74M | ¥ 17.24M | ¥ -56.14M | ¥ -84.96M |
| Financing Cash Flow | ¥ -79.79M | ¥ -80.12M | ¥ -78.87M | ¥ -80.27M | ¥ -37.30M |