| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 47.67B | ¥ 47.02B | ¥ 45.53B | ¥ 39.48B | ¥ 20.04B |
| Gross Profit | ¥ 31.83B | ¥ 31.31B | ¥ 29.69B | ¥ 25.74B | ¥ 12.78B |
| Operating Income | ¥ 4.11B | ¥ 4.21B | ¥ 3.68B | ¥ 2.09B | ¥ -11.19B |
| EBITDA | ¥ 5.80B | ¥ 5.66B | ¥ 5.01B | ¥ 4.36B | ¥ -13.40B |
| Net Income | ¥ 3.55B | ¥ 1.83B | ¥ 4.11B | ¥ 1.88B | ¥ -16.21B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 9.07B | ¥ 9.40B | ¥ 12.53B | ¥ 11.79B | ¥ 4.59B |
| Total Assets | ¥ 53.24B | ¥ 54.38B | ¥ 55.23B | ¥ 54.03B | ¥ 48.58B |
| Total Debt | ¥ 23.70B | ¥ 26.07B | ¥ 29.41B | ¥ 31.26B | ¥ 32.99B |
| Net Debt | ¥ 14.63B | ¥ 16.68B | ¥ 16.88B | ¥ 19.47B | ¥ 28.39B |
| Total Liabilities | ¥ 35.03B | ¥ 37.42B | ¥ 39.48B | ¥ 42.19B | ¥ 41.34B |
| Stockholders' Equity | ¥ 18.14B | ¥ 16.96B | ¥ 15.75B | ¥ 11.84B | ¥ 7.24B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 3.82B | ¥ 1.46B | ¥ 2.04B | ¥ 6.28B | ¥ -10.91B |
| Operating Cash Flow | ¥ 5.46B | ¥ 3.81B | ¥ 3.54B | ¥ 6.65B | ¥ -9.71B |
| Investing Cash Flow | ¥ -786.00M | ¥ -2.50B | ¥ -375.00M | ¥ -401.00M | ¥ -3.06B |
| Financing Cash Flow | ¥ -5.00B | ¥ -4.39B | ¥ -2.42B | ¥ 1.01B | ¥ 10.90B |