| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 11.07B | ¥ 8.39B | ¥ 5.91B | ¥ 4.30B | ¥ 3.32B |
| Gross Profit | ¥ 6.76B | ¥ 5.20B | ¥ 3.57B | ¥ 2.64B | ¥ 2.06B |
| Operating Income | ¥ 2.38B | ¥ 1.74B | ¥ 893.82M | ¥ 636.85M | ¥ 845.47M |
| EBITDA | ¥ 2.72B | ¥ 1.95B | ¥ 1.11B | ¥ 744.93M | ¥ 969.56M |
| Net Income | ¥ 1.64B | ¥ 1.21B | ¥ 887.60M | ¥ 444.98M | ¥ 583.92M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 5.91B | ¥ 5.28B | ¥ 3.96B | ¥ 3.77B | ¥ 3.61B |
| Total Assets | ¥ 10.67B | ¥ 7.95B | ¥ 6.16B | ¥ 5.36B | ¥ 4.50B |
| Total Debt | ¥ 100.00M | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 |
| Net Debt | ¥ -5.81B | ¥ -5.28B | ¥ -3.96B | ¥ -3.77B | ¥ -3.61B |
| Total Liabilities | ¥ 3.00B | ¥ 1.98B | ¥ 1.48B | ¥ 1.05B | ¥ 822.71M |
| Stockholders' Equity | ¥ 7.67B | ¥ 5.97B | ¥ 4.68B | ¥ 4.31B | ¥ 3.68B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.79B | ¥ 1.35B | ¥ 806.71M | ¥ 116.59M | ¥ 672.99M |
| Operating Cash Flow | ¥ 2.47B | ¥ 1.71B | ¥ 986.44M | ¥ 222.99M | ¥ 772.77M |
| Investing Cash Flow | ¥ -1.92B | ¥ -393.08M | ¥ -310.73M | ¥ -84.51M | ¥ -103.03M |
| Financing Cash Flow | ¥ 82.22M | ¥ 8.84M | ¥ -447.94M | ¥ 17.21M | ¥ -228.70M |