| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 51.71B | ¥ 42.67B | ¥ 37.26B | ¥ 35.19B | ¥ 27.52B |
| Gross Profit | ¥ 8.05B | ¥ 7.08B | ¥ 7.00B | ¥ 5.63B | ¥ 5.34B |
| Operating Income | ¥ 2.71B | ¥ 2.50B | ¥ 2.92B | ¥ 2.21B | ¥ 2.09B |
| EBITDA | ¥ 2.86B | ¥ 2.34B | ¥ 3.03B | ¥ 2.26B | ¥ 2.07B |
| Net Income | ¥ 1.39B | ¥ 1.11B | ¥ 1.58B | ¥ 1.22B | ¥ 1.17B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 6.90B | ¥ 8.90B | ¥ 6.82B | ¥ 7.91B | ¥ 5.19B |
| Total Assets | ¥ 54.51B | ¥ 48.45B | ¥ 43.44B | ¥ 31.98B | ¥ 27.96B |
| Total Debt | ¥ 38.38B | ¥ 32.40B | ¥ 28.81B | ¥ 20.06B | ¥ 16.94B |
| Net Debt | ¥ 31.51B | ¥ 23.50B | ¥ 21.99B | ¥ 12.15B | ¥ 11.75B |
| Total Liabilities | ¥ 43.23B | ¥ 37.99B | ¥ 33.87B | ¥ 23.76B | ¥ 20.81B |
| Stockholders' Equity | ¥ 11.18B | ¥ 10.36B | ¥ 9.48B | ¥ 8.15B | ¥ 7.15B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -7.36B | ¥ -742.99M | ¥ -9.38B | ¥ 52.79M | ¥ -178.56M |
| Operating Cash Flow | ¥ -7.31B | ¥ -691.23M | ¥ -9.31B | ¥ 127.48M | ¥ 236.66M |
| Investing Cash Flow | ¥ -102.32M | ¥ -359.91M | ¥ -285.83M | ¥ 28.19M | ¥ -578.20M |
| Financing Cash Flow | ¥ 5.39B | ¥ 3.13B | ¥ 8.50B | ¥ 2.56B | ¥ 823.21M |