| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 6.10B | ¥ 5.59B | ¥ 5.34B | ¥ 4.75B | ¥ 4.39B |
| Gross Profit | ¥ 1.34B | ¥ 1.46B | ¥ 1.20B | ¥ 1.04B | ¥ 1.14B |
| Operating Income | ¥ 109.55M | ¥ 329.17M | ¥ 52.97M | ¥ 113.42M | ¥ 252.27M |
| EBITDA | ¥ 379.50M | ¥ 586.26M | ¥ 334.00M | ¥ 368.04M | ¥ 513.92M |
| Net Income | ¥ 7.90M | ¥ 218.41M | ¥ -41.60M | ¥ 222.99M | ¥ 231.25M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 828.18M | ¥ 675.55M | ¥ 651.23M | ¥ 542.77M | ¥ 476.63M |
| Total Assets | ¥ 5.42B | ¥ 5.60B | ¥ 5.24B | ¥ 5.73B | ¥ 4.74B |
| Total Debt | ¥ 1.75B | ¥ 1.48B | ¥ 1.74B | ¥ 1.89B | ¥ 1.19B |
| Net Debt | ¥ 921.53M | ¥ 800.73M | ¥ 1.09B | ¥ 1.35B | ¥ 713.35M |
| Total Liabilities | ¥ 2.97B | ¥ 3.17B | ¥ 3.01B | ¥ 3.45B | ¥ 2.67B |
| Stockholders' Equity | ¥ 2.34B | ¥ 2.36B | ¥ 2.16B | ¥ 2.23B | ¥ 2.01B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 41.20M | ¥ 349.32M | ¥ 340.90M | ¥ -223.69M | ¥ 576.36M |
| Operating Cash Flow | ¥ 189.28M | ¥ 479.61M | ¥ 570.55M | ¥ 54.94M | ¥ 730.02M |
| Investing Cash Flow | ¥ -189.06M | ¥ -139.88M | ¥ -272.84M | ¥ -307.38M | ¥ -160.91M |
| Financing Cash Flow | ¥ 156.63M | ¥ -314.45M | ¥ -188.47M | ¥ 320.59M | ¥ -452.32M |