| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 38.62B | ¥ 39.34B | ¥ 38.43B | ¥ 41.31B | ¥ 33.19B |
| Gross Profit | ¥ 9.33B | ¥ 9.79B | ¥ 11.64B | ¥ 12.22B | ¥ 8.32B |
| Operating Income | ¥ 915.02M | ¥ 2.14B | ¥ 4.21B | ¥ 5.19B | ¥ 2.09B |
| EBITDA | ¥ 5.98B | ¥ 8.44B | ¥ 9.41B | ¥ 9.77B | ¥ 5.46B |
| Net Income | ¥ 285.59M | ¥ 1.88B | ¥ 3.21B | ¥ 3.85B | ¥ 1.22B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 18.71B | ¥ 24.54B | ¥ 18.56B | ¥ 18.52B | ¥ 14.32B |
| Total Assets | ¥ 89.89B | ¥ 91.06B | ¥ 83.62B | ¥ 81.32B | ¥ 68.63B |
| Total Debt | ¥ 33.65B | ¥ 34.01B | ¥ 30.84B | ¥ 27.84B | ¥ 26.14B |
| Net Debt | ¥ 14.94B | ¥ 9.48B | ¥ 12.32B | ¥ 9.33B | ¥ 11.82B |
| Total Liabilities | ¥ 44.67B | ¥ 44.02B | ¥ 40.44B | ¥ 41.09B | ¥ 34.86B |
| Stockholders' Equity | ¥ 37.05B | ¥ 38.71B | ¥ 35.90B | ¥ 33.12B | ¥ 27.89B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -4.59B | ¥ 3.36B | ¥ -661.04M | ¥ 2.96B | ¥ -2.23B |
| Operating Cash Flow | ¥ 2.30B | ¥ 8.24B | ¥ 5.86B | ¥ 8.76B | ¥ 2.71B |
| Investing Cash Flow | ¥ -6.31B | ¥ -3.99B | ¥ -6.52B | ¥ -5.18B | ¥ -5.39B |
| Financing Cash Flow | ¥ -1.71B | ¥ 1.10B | ¥ 1.30B | ¥ 382.83M | ¥ 870.75M |