| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 6.49B | ¥ 5.96B | ¥ 6.64B | ¥ 6.33B | ¥ 7.20B |
| Gross Profit | ¥ 4.10B | ¥ 3.68B | ¥ 4.03B | ¥ 3.99B | ¥ 4.45B |
| Operating Income | ¥ 458.51M | ¥ 345.77M | ¥ 596.03M | ¥ 1.18B | ¥ 1.42B |
| EBITDA | ¥ 945.66M | ¥ 364.00M | ¥ 615.36M | ¥ 1.20B | ¥ 1.44B |
| Net Income | ¥ 603.03M | ¥ 416.35M | ¥ 610.79M | ¥ 890.91M | ¥ 1.02B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.59B | ¥ 4.75B | ¥ 7.23B | ¥ 7.30B | ¥ 7.93B |
| Total Assets | ¥ 13.48B | ¥ 13.45B | ¥ 13.66B | ¥ 12.70B | ¥ 12.50B |
| Total Debt | ¥ 10.78M | ¥ 16.79M | ¥ 3.70M | ¥ 8.66M | ¥ 8.96M |
| Net Debt | ¥ -1.59B | ¥ -4.75B | ¥ -7.23B | ¥ -7.29B | ¥ -7.91B |
| Total Liabilities | ¥ 1.32B | ¥ 1.41B | ¥ 1.75B | ¥ 1.00B | ¥ 1.44B |
| Stockholders' Equity | ¥ 12.06B | ¥ 11.97B | ¥ 11.84B | ¥ 11.63B | ¥ 11.01B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 0.00 | ¥ 175.22M | ¥ 128.89M | ¥ 311.13M | ¥ 790.33M |
| Operating Cash Flow | ¥ -42.54M | ¥ 175.00M | ¥ 128.89M | ¥ 311.13M | ¥ 818.65M |
| Investing Cash Flow | ¥ 1.36B | ¥ -1.68B | ¥ 3.02B | ¥ -568.99M | ¥ -40.30M |
| Financing Cash Flow | ¥ -460.54M | ¥ -346.64M | ¥ -320.37M | ¥ -386.86M | ¥ -291.21M |