| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 7.59B | ¥ 7.58B | ¥ 6.80B | ¥ 6.45B | ¥ 6.12B |
| Gross Profit | ¥ 2.96B | ¥ 3.13B | ¥ 3.03B | ¥ 2.74B | ¥ 2.65B |
| Operating Income | ¥ 1.00B | ¥ 1.12B | ¥ 1.22B | ¥ 985.94M | ¥ 1.15B |
| EBITDA | ¥ 1.27B | ¥ 1.47B | ¥ 1.39B | ¥ 1.20B | ¥ 1.30B |
| Net Income | ¥ 787.05M | ¥ 942.67M | ¥ 866.63M | ¥ 692.50M | ¥ 841.95M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.91B | ¥ 2.25B | ¥ 1.84B | ¥ 1.70B | ¥ 2.37B |
| Total Assets | ¥ 14.53B | ¥ 14.87B | ¥ 11.35B | ¥ 9.97B | ¥ 9.47B |
| Total Debt | ¥ 1.80B | ¥ 2.21B | ¥ 1.25M | ¥ 102.19M | ¥ 103.12M |
| Net Debt | ¥ -109.11M | ¥ -40.20M | ¥ -1.84B | ¥ -1.60B | ¥ -2.27B |
| Total Liabilities | ¥ 3.23B | ¥ 4.20B | ¥ 1.62B | ¥ 1.46B | ¥ 1.43B |
| Stockholders' Equity | ¥ 11.30B | ¥ 10.67B | ¥ 9.73B | ¥ 8.51B | ¥ 8.04B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 239.64M | ¥ -1.20B | ¥ 150.75M | ¥ 79.62M | ¥ 997.96M |
| Operating Cash Flow | ¥ 629.23M | ¥ -760.04M | ¥ 382.33M | ¥ 770.39M | ¥ 1.05B |
| Investing Cash Flow | ¥ -352.75M | ¥ -549.50M | ¥ -238.06M | ¥ -1.35B | ¥ -49.08M |
| Financing Cash Flow | ¥ -607.33M | ¥ 1.70B | ¥ -13.40M | ¥ -112.24M | ¥ 471.87M |