| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 32.50B | ¥ 29.49B | ¥ 27.79B | ¥ 23.59B | ¥ 20.09B |
| Gross Profit | ¥ 21.38B | ¥ 19.91B | ¥ 18.42B | ¥ 15.07B | ¥ 12.01B |
| Operating Income | ¥ 4.53B | ¥ 4.96B | ¥ 4.49B | ¥ 3.35B | ¥ 1.87B |
| EBITDA | ¥ 5.88B | ¥ 5.52B | ¥ 5.00B | ¥ 3.66B | ¥ 2.35B |
| Net Income | ¥ 3.58B | ¥ 3.51B | ¥ 3.26B | ¥ 2.25B | ¥ 1.46B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 15.05B | ¥ 13.06B | ¥ 12.28B | ¥ 10.51B | ¥ 8.15B |
| Total Assets | ¥ 25.13B | ¥ 22.04B | ¥ 20.18B | ¥ 18.00B | ¥ 15.10B |
| Total Debt | ¥ 120.74M | ¥ 123.33M | ¥ 123.83M | ¥ 146.95M | ¥ 308.46M |
| Net Debt | ¥ -14.93B | ¥ -12.93B | ¥ -12.15B | ¥ -10.36B | ¥ -7.84B |
| Total Liabilities | ¥ 7.29B | ¥ 5.62B | ¥ 6.45B | ¥ 5.90B | ¥ 4.41B |
| Stockholders' Equity | ¥ 17.84B | ¥ 16.42B | ¥ 13.72B | ¥ 12.10B | ¥ 10.69B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 4.04B | ¥ 2.22B | ¥ 2.94B | ¥ 3.34B | ¥ 1.37B |
| Operating Cash Flow | ¥ 4.16B | ¥ 2.97B | ¥ 3.55B | ¥ 3.84B | ¥ 1.84B |
| Investing Cash Flow | ¥ -224.37M | ¥ -750.48M | ¥ -497.93M | ¥ -476.61M | ¥ -471.52M |
| Financing Cash Flow | ¥ -1.97B | ¥ -1.49B | ¥ -1.37B | ¥ -1.05B | ¥ -677.66M |