| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 10.46B | ¥ 11.22B | ¥ 12.45B | ¥ 11.05B | ¥ 7.05B |
| Gross Profit | ¥ 3.55B | ¥ 3.79B | ¥ 4.15B | ¥ 3.65B | ¥ 1.57B |
| Operating Income | ¥ 927.44M | ¥ 1.15B | ¥ 1.40B | ¥ 929.02M | ¥ -707.62M |
| EBITDA | ¥ 1.57B | ¥ 1.68B | ¥ 1.69B | ¥ 1.38B | ¥ 95.43M |
| Net Income | ¥ 745.58M | ¥ 818.49M | ¥ 715.54M | ¥ 419.47M | ¥ -367.98M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.87B | ¥ 2.83B | ¥ 3.14B | ¥ 3.61B | ¥ 3.02B |
| Total Assets | ¥ 9.12B | ¥ 9.40B | ¥ 9.58B | ¥ 9.79B | ¥ 8.65B |
| Total Debt | ¥ 769.43M | ¥ 1.02B | ¥ 1.29B | ¥ 2.05B | ¥ 2.18B |
| Net Debt | ¥ -2.10B | ¥ -1.81B | ¥ -1.85B | ¥ -1.56B | ¥ -835.60M |
| Total Liabilities | ¥ 2.33B | ¥ 2.85B | ¥ 3.54B | ¥ 4.32B | ¥ 3.52B |
| Stockholders' Equity | ¥ 6.80B | ¥ 6.55B | ¥ 6.05B | ¥ 5.47B | ¥ 5.13B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 844.33M | ¥ 384.25M | ¥ 543.27M | ¥ 939.10M | ¥ 751.27M |
| Operating Cash Flow | ¥ 1.69B | ¥ 1.05B | ¥ 721.29M | ¥ 1.03B | ¥ 849.86M |
| Investing Cash Flow | ¥ -836.28M | ¥ -668.97M | ¥ -170.41M | ¥ -49.13M | ¥ -149.48M |
| Financing Cash Flow | ¥ -813.04M | ¥ -686.68M | ¥ -1.02B | ¥ -388.49M | ¥ 263.21M |