| Dec 24 | Dec 23 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 25.04B | ¥ 32.02B | ¥ 43.00B | ¥ 40.94B | ¥ 36.60B |
| Gross Profit | ¥ 14.21B | ¥ 19.13B | ¥ 26.15B | ¥ 25.10B | ¥ 23.49B |
| Operating Income | ¥ 628.00M | ¥ 416.28M | ¥ 6.13B | ¥ 6.88B | ¥ 6.12B |
| EBITDA | ¥ 1.75B | ¥ 1.44B | ¥ 6.24B | ¥ 8.45B | ¥ 6.53B |
| Net Income | ¥ 706.00M | ¥ 398.33M | ¥ 3.91B | ¥ 5.59B | ¥ 3.73B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 16.97B | ¥ 16.61B | ¥ 16.15B | ¥ 16.65B | ¥ 12.96B |
| Total Assets | ¥ 29.44B | ¥ 29.09B | ¥ 30.98B | ¥ 30.55B | ¥ 25.86B |
| Total Debt | ¥ 595.00M | ¥ 729.07M | ¥ 1.35B | ¥ 1.97B | ¥ 2.61B |
| Net Debt | ¥ -16.37B | ¥ -15.88B | ¥ -14.79B | ¥ -14.68B | ¥ -10.35B |
| Total Liabilities | ¥ 3.54B | ¥ 3.98B | ¥ 5.54B | ¥ 8.46B | ¥ 8.96B |
| Stockholders' Equity | ¥ 25.89B | ¥ 25.11B | ¥ 25.44B | ¥ 22.09B | ¥ 16.89B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.86B | ¥ 980.17M | ¥ 631.68M | ¥ 4.22B | ¥ 3.57B |
| Operating Cash Flow | ¥ 2.21B | ¥ 1.93B | ¥ 986.15M | ¥ 4.65B | ¥ 4.02B |
| Investing Cash Flow | ¥ 154.00M | ¥ -950.80M | ¥ -632.04M | ¥ -619.37M | ¥ -1.07B |
| Financing Cash Flow | ¥ -1.18B | ¥ -1.35B | ¥ -1.22B | ¥ -1.09B | ¥ 2.30B |