| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 110.16B | ¥ 100.98B | ¥ 92.77B | ¥ 82.14B | ¥ 74.66B |
| Gross Profit | ¥ 14.08B | ¥ 10.19B | ¥ 9.02B | ¥ 10.22B | ¥ 9.52B |
| Operating Income | ¥ 4.38B | ¥ 1.07B | ¥ 354.53M | ¥ 1.83B | ¥ 1.26B |
| EBITDA | ¥ 7.13B | ¥ 7.11B | ¥ 5.28B | ¥ 6.96B | ¥ 5.93B |
| Net Income | ¥ 1.86B | ¥ 1.99B | ¥ 481.96M | ¥ 1.80B | ¥ 1.25B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 21.65B | ¥ 21.13B | ¥ 10.01B | ¥ 7.87B | ¥ 11.75B |
| Total Assets | ¥ 142.91B | ¥ 153.57B | ¥ 107.12B | ¥ 104.55B | ¥ 94.05B |
| Total Debt | ¥ 24.12B | ¥ 24.06B | ¥ 11.56B | ¥ 6.98B | ¥ 6.46B |
| Net Debt | ¥ 2.47B | ¥ 2.93B | ¥ 1.55B | ¥ -893.54M | ¥ -5.29B |
| Total Liabilities | ¥ 61.86B | ¥ 61.18B | ¥ 38.55B | ¥ 33.13B | ¥ 29.53B |
| Stockholders' Equity | ¥ 76.75B | ¥ 87.91B | ¥ 64.24B | ¥ 67.10B | ¥ 60.55B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.45B | ¥ -1.08B | ¥ -1.40B | ¥ -3.46B | ¥ -714.03M |
| Operating Cash Flow | ¥ 9.52B | ¥ 5.74B | ¥ 2.34B | ¥ 208.30M | ¥ 2.62B |
| Investing Cash Flow | ¥ -8.07B | ¥ -6.68B | ¥ -3.62B | ¥ -3.80B | ¥ -2.26B |
| Financing Cash Flow | ¥ -901.01M | ¥ 11.72B | ¥ 3.38B | ¥ -635.87M | ¥ 1.67B |