| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 29.77B | ¥ 28.99B | ¥ 26.96B | ¥ 22.66B | ¥ 20.29B |
| Gross Profit | ¥ 14.44B | ¥ 13.95B | ¥ 12.66B | ¥ 10.69B | ¥ 9.46B |
| Operating Income | ¥ 3.11B | ¥ 3.77B | ¥ 3.35B | ¥ 2.00B | ¥ 1.51B |
| EBITDA | ¥ 4.97B | ¥ 5.67B | ¥ 5.04B | ¥ 3.86B | ¥ 2.97B |
| Net Income | ¥ 2.08B | ¥ 2.49B | ¥ 2.26B | ¥ 1.46B | ¥ 837.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.94B | ¥ 4.06B | ¥ 3.61B | ¥ 3.65B | ¥ 3.74B |
| Total Assets | ¥ 34.66B | ¥ 34.00B | ¥ 31.01B | ¥ 28.32B | ¥ 28.85B |
| Total Debt | ¥ 10.97B | ¥ 12.30B | ¥ 11.82B | ¥ 12.13B | ¥ 15.23B |
| Net Debt | ¥ 6.12B | ¥ 8.25B | ¥ 8.20B | ¥ 8.48B | ¥ 11.49B |
| Total Liabilities | ¥ 17.56B | ¥ 19.13B | ¥ 19.06B | ¥ 19.20B | ¥ 21.22B |
| Stockholders' Equity | ¥ 15.95B | ¥ 13.89B | ¥ 11.03B | ¥ 8.30B | ¥ 6.88B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 3.28B | ¥ 1.27B | ¥ 1.01B | ¥ 3.20B | ¥ 1.65B |
| Operating Cash Flow | ¥ 3.76B | ¥ 1.79B | ¥ 1.42B | ¥ 3.60B | ¥ 1.94B |
| Investing Cash Flow | ¥ -555.00M | ¥ -585.00M | ¥ -569.00M | ¥ 221.00M | ¥ -258.00M |
| Financing Cash Flow | ¥ -2.48B | ¥ -1.05B | ¥ -1.03B | ¥ -3.94B | ¥ -1.34B |