| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 167.59B | ¥ 159.37B | ¥ 160.82B | ¥ 156.31B | ¥ 133.39B |
| Gross Profit | ¥ 45.71B | ¥ 41.37B | ¥ 42.93B | ¥ 45.34B | ¥ 38.06B |
| Operating Income | ¥ 14.23B | ¥ 12.50B | ¥ 14.38B | ¥ 17.68B | ¥ 12.34B |
| EBITDA | ¥ 25.54B | ¥ 27.88B | ¥ 27.87B | ¥ 29.52B | ¥ 22.18B |
| Net Income | ¥ 11.88B | ¥ 12.18B | ¥ 12.49B | ¥ 13.77B | ¥ 8.14B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 41.82B | ¥ 56.11B | ¥ 58.37B | ¥ 75.46B | ¥ 73.56B |
| Total Assets | ¥ 278.02B | ¥ 272.29B | ¥ 265.13B | ¥ 258.95B | ¥ 241.83B |
| Total Debt | ¥ 12.30B | ¥ 12.35B | ¥ 12.38B | ¥ 11.49B | ¥ 11.78B |
| Net Debt | ¥ -18.52B | ¥ -26.76B | ¥ -27.99B | ¥ -40.96B | ¥ -36.78B |
| Total Liabilities | ¥ 64.35B | ¥ 59.77B | ¥ 54.33B | ¥ 52.34B | ¥ 44.19B |
| Stockholders' Equity | ¥ 212.59B | ¥ 211.51B | ¥ 205.97B | ¥ 201.76B | ¥ 192.88B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.86B | ¥ 9.98B | ¥ -9.31B | ¥ 9.70B | ¥ 6.19B |
| Operating Cash Flow | ¥ 20.18B | ¥ 21.64B | ¥ 10.99B | ¥ 21.22B | ¥ 20.67B |
| Investing Cash Flow | ¥ -13.59B | ¥ -3.53B | ¥ -3.58B | ¥ -10.24B | ¥ -11.36B |
| Financing Cash Flow | ¥ -14.51B | ¥ -15.52B | ¥ -9.46B | ¥ -8.64B | ¥ -8.49B |