| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 33.93B | ¥ 31.41B | ¥ 28.74B | ¥ 25.23B | ¥ 15.13B |
| Gross Profit | ¥ 17.99B | ¥ 17.75B | ¥ 16.14B | ¥ 14.29B | ¥ 7.97B |
| Operating Income | ¥ 1.28B | ¥ 1.43B | ¥ 2.03B | ¥ 1.36B | ¥ 592.00M |
| EBITDA | ¥ 2.18B | ¥ 1.77B | ¥ 2.70B | ¥ 1.99B | ¥ 1.00B |
| Net Income | ¥ 623.00M | ¥ 476.00M | ¥ 1.25B | ¥ 796.00M | ¥ 301.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.39B | ¥ 938.00M | ¥ 5.04B | ¥ 964.00M | ¥ 1.83B |
| Total Assets | ¥ 20.89B | ¥ 20.11B | ¥ 23.10B | ¥ 18.30B | ¥ 17.83B |
| Total Debt | ¥ 5.38B | ¥ 4.94B | ¥ 8.12B | ¥ 7.72B | ¥ 8.24B |
| Net Debt | ¥ 2.99B | ¥ 4.01B | ¥ 3.09B | ¥ 6.75B | ¥ 6.41B |
| Total Liabilities | ¥ 12.70B | ¥ 12.56B | ¥ 16.61B | ¥ 16.48B | ¥ 16.80B |
| Stockholders' Equity | ¥ 8.20B | ¥ 7.55B | ¥ 6.48B | ¥ 1.82B | ¥ 1.03B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 2.24B | ¥ -230.00M | ¥ 1.85B | ¥ 178.00M | ¥ 682.00M |
| Operating Cash Flow | ¥ 2.40B | ¥ 152.00M | ¥ 2.26B | ¥ 881.00M | ¥ 870.00M |
| Investing Cash Flow | ¥ -344.00M | ¥ -414.00M | ¥ -464.00M | ¥ -773.00M | ¥ -215.00M |
| Financing Cash Flow | ¥ -593.00M | ¥ -3.84B | ¥ 2.27B | ¥ -978.00M | ¥ -438.00M |