| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 10.68B | ¥ 8.74B | ¥ 7.72B | ¥ 7.30B | ¥ 6.68B |
| Gross Profit | ¥ 2.55B | ¥ 2.16B | ¥ 1.95B | ¥ 1.69B | ¥ 1.48B |
| Operating Income | ¥ 1.12B | ¥ 1.00B | ¥ 864.29M | ¥ 673.32M | ¥ 465.76M |
| EBITDA | ¥ 1.38B | ¥ 1.13B | ¥ 989.64M | ¥ 796.33M | ¥ 705.75M |
| Net Income | ¥ 813.37M | ¥ 736.31M | ¥ 623.76M | ¥ 442.79M | ¥ 402.80M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.20B | ¥ 1.70B | ¥ 1.48B | ¥ 1.88B | ¥ 1.29B |
| Total Assets | ¥ 11.24B | ¥ 8.39B | ¥ 7.79B | ¥ 7.81B | ¥ 7.27B |
| Total Debt | ¥ 2.49B | ¥ 1.07B | ¥ 1.40B | ¥ 1.71B | ¥ 2.03B |
| Net Debt | ¥ 290.37M | ¥ -632.11M | ¥ -74.82M | ¥ -175.95M | ¥ 732.21M |
| Total Liabilities | ¥ 5.18B | ¥ 3.09B | ¥ 3.09B | ¥ 3.73B | ¥ 3.49B |
| Stockholders' Equity | ¥ 6.06B | ¥ 5.31B | ¥ 4.70B | ¥ 4.08B | ¥ 3.78B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 745.35M | ¥ 702.40M | ¥ -18.23M | ¥ 1.14B | ¥ -3.23B |
| Operating Cash Flow | ¥ 751.25M | ¥ 737.05M | ¥ 12.72M | ¥ 1.23B | ¥ -160.04M |
| Investing Cash Flow | ¥ -248.36M | ¥ -36.96M | ¥ -33.53M | ¥ -74.05M | ¥ -2.55B |
| Financing Cash Flow | ¥ -3.53M | ¥ -476.33M | ¥ -385.39M | ¥ -564.03M | ¥ 1.76B |