| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 16.73B | ¥ 17.47B | ¥ 16.50B | ¥ 12.57B | ¥ 8.75B |
| Gross Profit | ¥ 9.03B | ¥ 9.23B | ¥ 7.92B | ¥ 5.93B | ¥ 3.96B |
| Operating Income | ¥ 358.02M | ¥ 1.02B | ¥ 1.21B | ¥ 1.14B | ¥ 744.58M |
| EBITDA | ¥ 706.00M | ¥ 1.30B | ¥ 1.51B | ¥ 1.59B | ¥ 923.32M |
| Net Income | ¥ 149.05M | ¥ 511.18M | ¥ 779.84M | ¥ 828.84M | ¥ 505.21M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.96B | ¥ 5.00B | ¥ 4.13B | ¥ 2.46B | ¥ 2.51B |
| Total Assets | ¥ 12.88B | ¥ 11.68B | ¥ 10.98B | ¥ 7.84B | ¥ 7.02B |
| Total Debt | ¥ 3.27B | ¥ 2.12B | ¥ 2.34B | ¥ 2.29B | ¥ 2.77B |
| Net Debt | ¥ -1.51B | ¥ -2.88B | ¥ -1.79B | ¥ -163.70M | ¥ 258.25M |
| Total Liabilities | ¥ 6.85B | ¥ 5.75B | ¥ 5.64B | ¥ 4.25B | ¥ 4.39B |
| Stockholders' Equity | ¥ 5.56B | ¥ 5.46B | ¥ 4.87B | ¥ 3.31B | ¥ 2.48B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -440.24M | ¥ 974.02M | ¥ 1.42B | ¥ 352.09M | ¥ 1.21B |
| Operating Cash Flow | ¥ -219.66M | ¥ 1.12B | ¥ 1.77B | ¥ 489.66M | ¥ 1.30B |
| Investing Cash Flow | ¥ -953.00M | ¥ -354.22M | ¥ -909.26M | ¥ 13.41M | ¥ 223.83M |
| Financing Cash Flow | ¥ 930.46M | ¥ -35.63M | ¥ 931.60M | ¥ -572.15M | ¥ -263.61M |