| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 5.94B | ¥ 5.74B | ¥ 5.42B | ¥ 4.98B | ¥ 4.80B |
| Gross Profit | ¥ 1.54B | ¥ 1.54B | ¥ 1.41B | ¥ 1.39B | ¥ 1.37B |
| Operating Income | ¥ 274.13M | ¥ 341.91M | ¥ 268.90M | ¥ 254.72M | ¥ 270.08M |
| EBITDA | ¥ 179.89M | ¥ 563.97M | ¥ 298.99M | ¥ 389.12M | ¥ 419.48M |
| Net Income | ¥ -109.79M | ¥ 248.58M | ¥ 26.29M | ¥ 130.26M | ¥ 163.80M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.76B | ¥ 3.15B | ¥ 2.81B | ¥ 3.46B | ¥ 3.38B |
| Total Assets | ¥ 6.88B | ¥ 7.75B | ¥ 7.27B | ¥ 7.75B | ¥ 7.51B |
| Total Debt | ¥ 227.05M | ¥ 288.00M | ¥ 122.55M | ¥ 135.19M | ¥ 39.82M |
| Net Debt | ¥ -2.53B | ¥ -2.86B | ¥ -2.68B | ¥ -3.32B | ¥ -3.34B |
| Total Liabilities | ¥ 2.00B | ¥ 2.66B | ¥ 2.42B | ¥ 2.21B | ¥ 2.03B |
| Stockholders' Equity | ¥ 4.88B | ¥ 5.09B | ¥ 4.85B | ¥ 5.55B | ¥ 5.47B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -223.41M | ¥ 416.95M | ¥ 89.69M | ¥ 145.76M | ¥ -197.28M |
| Operating Cash Flow | ¥ -148.54M | ¥ 633.87M | ¥ 318.98M | ¥ 328.34M | ¥ 148.48M |
| Investing Cash Flow | ¥ -82.62M | ¥ -213.83M | ¥ -225.74M | ¥ -177.84M | ¥ -344.70M |
| Financing Cash Flow | ¥ -157.21M | ¥ -79.13M | ¥ -746.24M | ¥ -67.54M | ¥ -85.24M |