| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.06B | ¥ 1.65B | ¥ 1.35B | ¥ 910.40M | ¥ 706.86M |
| Gross Profit | ¥ 1.52B | ¥ 1.25B | ¥ 956.58M | ¥ 660.65M | ¥ 458.86M |
| Operating Income | ¥ 428.30M | ¥ 365.65M | ¥ 208.64M | ¥ 71.11M | ¥ -222.39M |
| EBITDA | ¥ 477.32M | ¥ 387.04M | ¥ 239.36M | ¥ 90.79M | ¥ -214.97M |
| Net Income | ¥ 298.30M | ¥ 403.75M | ¥ 228.53M | ¥ 91.97M | ¥ -210.75M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.20B | ¥ 2.90B | ¥ 671.81M | ¥ 618.46M | ¥ 782.97M |
| Total Assets | ¥ 4.42B | ¥ 4.10B | ¥ 1.58B | ¥ 1.30B | ¥ 1.20B |
| Total Debt | ¥ 5.82M | ¥ 71.63M | ¥ 134.50M | ¥ 194.60M | ¥ 200.00M |
| Net Debt | ¥ -3.19B | ¥ -2.83B | ¥ -537.31M | ¥ -423.86M | ¥ -582.97M |
| Total Liabilities | ¥ 477.61M | ¥ 463.17M | ¥ 409.74M | ¥ 365.09M | ¥ 353.04M |
| Stockholders' Equity | ¥ 3.94B | ¥ 3.64B | ¥ 1.17B | ¥ 937.85M | ¥ 845.88M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 403.14M | ¥ 248.46M | ¥ 113.45M | ¥ -170.82M | ¥ -191.33M |
| Operating Cash Flow | ¥ 405.95M | ¥ 285.51M | ¥ 150.32M | ¥ -55.73M | ¥ -179.47M |
| Investing Cash Flow | ¥ -46.24M | ¥ -37.05M | ¥ -36.87M | ¥ -103.37M | ¥ -8.36M |
| Financing Cash Flow | ¥ -62.41M | ¥ 1.98B | ¥ -60.10M | ¥ -5.40M | ¥ 75.89M |