| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 24.03B | ¥ 18.87B | ¥ 15.25B | ¥ 8.89B | ¥ 7.51B |
| Gross Profit | ¥ 13.92B | ¥ 10.42B | ¥ 8.07B | ¥ 4.34B | ¥ 3.59B |
| Operating Income | ¥ 7.43B | ¥ 5.56B | ¥ 3.98B | ¥ 1.63B | ¥ 1.42B |
| EBITDA | ¥ 8.14B | ¥ 6.57B | ¥ 4.88B | ¥ 2.30B | ¥ 1.81B |
| Net Income | ¥ 5.07B | ¥ 3.85B | ¥ 3.00B | ¥ 1.65B | ¥ 1.11B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 12.54B | ¥ 9.45B | ¥ 6.64B | ¥ 4.72B | ¥ 4.57B |
| Total Assets | ¥ 29.53B | ¥ 25.83B | ¥ 19.61B | ¥ 16.35B | ¥ 12.56B |
| Total Debt | ¥ 2.72B | ¥ 1.97B | ¥ 1.12B | ¥ 1.25B | ¥ 42.95M |
| Net Debt | ¥ -9.82B | ¥ -7.40B | ¥ -5.18B | ¥ -3.35B | ¥ -4.16B |
| Total Liabilities | ¥ 8.10B | ¥ 8.09B | ¥ 5.27B | ¥ 4.48B | ¥ 2.18B |
| Stockholders' Equity | ¥ 21.43B | ¥ 17.74B | ¥ 14.33B | ¥ 11.87B | ¥ 10.39B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 4.27B | ¥ 2.87B | ¥ 2.55B | ¥ 1.00B | ¥ 1.29B |
| Operating Cash Flow | ¥ 6.00B | ¥ 3.28B | ¥ 3.11B | ¥ 1.41B | ¥ 1.61B |
| Investing Cash Flow | ¥ -1.88B | ¥ -194.81M | ¥ -788.10M | ¥ -2.10B | ¥ -321.06M |
| Financing Cash Flow | ¥ -700.47M | ¥ -213.34M | ¥ -773.99M | ¥ 832.59M | ¥ -236.17M |