| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 20.64B | ¥ 16.36B | ¥ 15.38B | ¥ 13.86B | ¥ 11.77B |
| Gross Profit | ¥ 5.47B | ¥ 3.07B | ¥ 2.47B | ¥ 2.76B | ¥ 2.44B |
| Operating Income | ¥ 877.45M | ¥ 618.12M | ¥ 153.45M | ¥ -135.00K | ¥ -453.18M |
| EBITDA | ¥ 1.08B | ¥ 808.84M | ¥ 867.86M | ¥ 781.45M | ¥ 265.79M |
| Net Income | ¥ 287.56M | ¥ 280.17M | ¥ 348.26M | ¥ 573.60M | ¥ -210.81M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 6.49B | ¥ 3.12B | ¥ 2.67B | ¥ 2.00B | ¥ 2.83B |
| Total Assets | ¥ 15.96B | ¥ 8.16B | ¥ 7.80B | ¥ 7.26B | ¥ 7.16B |
| Total Debt | ¥ 67.48M | ¥ 1.82M | ¥ 8.64M | ¥ 37.25M | ¥ 46.70M |
| Net Debt | ¥ -6.42B | ¥ -3.12B | ¥ -2.66B | ¥ -1.96B | ¥ -2.78B |
| Total Liabilities | ¥ 7.88B | ¥ 4.22B | ¥ 4.11B | ¥ 3.90B | ¥ 3.07B |
| Stockholders' Equity | ¥ 8.02B | ¥ 3.93B | ¥ 3.69B | ¥ 3.36B | ¥ 4.07B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 738.97M | ¥ 781.21M | ¥ 558.07M | ¥ 466.20M | ¥ 138.97M |
| Operating Cash Flow | ¥ 1.31B | ¥ 1.16B | ¥ 891.61M | ¥ 845.81M | ¥ 347.46M |
| Investing Cash Flow | ¥ -640.15M | ¥ -609.55M | ¥ -124.14M | ¥ -308.98M | ¥ 19.82M |
| Financing Cash Flow | ¥ -352.44M | ¥ -90.43M | ¥ -97.72M | ¥ -1.36B | ¥ -107.23M |