| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 8.36B | ¥ 9.36B | ¥ 8.80B | ¥ 8.84B | ¥ 5.90B |
| Gross Profit | ¥ 2.71B | ¥ 2.68B | ¥ 2.75B | ¥ 2.48B | ¥ 1.54B |
| Operating Income | ¥ 885.31M | ¥ 904.06M | ¥ 1.17B | ¥ 1.08B | ¥ 224.05M |
| EBITDA | ¥ 1.90B | ¥ 3.85B | ¥ 1.78B | ¥ 1.80B | ¥ 857.83M |
| Net Income | ¥ 630.55M | ¥ 2.19B | ¥ 878.23M | ¥ 923.48M | ¥ 256.98M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.10B | ¥ 4.18B | ¥ 4.68B | ¥ 3.26B | ¥ 3.87B |
| Total Assets | ¥ 23.37B | ¥ 23.06B | ¥ 20.28B | ¥ 17.84B | ¥ 13.35B |
| Total Debt | ¥ 8.16B | ¥ 7.30B | ¥ 7.65B | ¥ 5.93B | ¥ 2.73B |
| Net Debt | ¥ 4.00B | ¥ 3.12B | ¥ 2.97B | ¥ 2.67B | ¥ -1.14B |
| Total Liabilities | ¥ 10.30B | ¥ 10.67B | ¥ 10.45B | ¥ 8.69B | ¥ 5.13B |
| Stockholders' Equity | ¥ 13.03B | ¥ 12.37B | ¥ 9.81B | ¥ 9.12B | ¥ 8.19B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -698.87M | ¥ -2.68B | ¥ -2.44B | ¥ -1.84B | ¥ -314.26M |
| Operating Cash Flow | ¥ -441.34M | ¥ 1.92B | ¥ 801.51M | ¥ 677.39M | ¥ 496.40M |
| Investing Cash Flow | ¥ -295.23M | ¥ -2.45B | ¥ -2.67B | ¥ -2.47B | ¥ -650.14M |
| Financing Cash Flow | ¥ 539.75M | ¥ -367.91M | ¥ 3.19B | ¥ 1.32B | ¥ -180.07M |