| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.53B | ¥ 1.20B | ¥ 1.08B | ¥ 1.04B | ¥ 893.91M |
| Gross Profit | ¥ 943.61M | ¥ 718.92M | ¥ 755.35M | ¥ 680.20M | ¥ 567.72M |
| Operating Income | ¥ 49.21M | ¥ -31.41M | ¥ 37.84M | ¥ 129.15M | ¥ 96.15M |
| EBITDA | ¥ 123.01M | ¥ 23.20M | ¥ 74.05M | ¥ 163.95M | ¥ 127.21M |
| Net Income | ¥ 17.19M | ¥ -100.24M | ¥ 21.18M | ¥ 75.04M | ¥ 61.96M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 394.20M | ¥ 357.22M | ¥ 716.41M | ¥ 1.04B | ¥ 237.40M |
| Total Assets | ¥ 1.56B | ¥ 1.02B | ¥ 1.13B | ¥ 1.36B | ¥ 502.03M |
| Total Debt | ¥ 484.96M | ¥ 158.62M | ¥ 212.66M | ¥ 315.79M | ¥ 28.44M |
| Net Debt | ¥ 90.76M | ¥ -198.61M | ¥ -503.76M | ¥ -726.58M | ¥ -208.96M |
| Total Liabilities | ¥ 854.41M | ¥ 315.08M | ¥ 327.57M | ¥ 489.77M | ¥ 156.15M |
| Stockholders' Equity | ¥ 704.58M | ¥ 706.39M | ¥ 805.54M | ¥ 871.50M | ¥ 345.88M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 186.87M | ¥ -22.43M | ¥ -5.19M | ¥ 90.88M | ¥ 138.99M |
| Operating Cash Flow | ¥ 194.96M | ¥ -14.11M | ¥ -2.92M | ¥ 95.52M | ¥ 148.15M |
| Investing Cash Flow | ¥ -599.22M | ¥ -290.30M | ¥ -133.75M | ¥ -16.68M | ¥ -78.37M |
| Financing Cash Flow | ¥ 284.57M | ¥ -54.78M | ¥ -189.28M | ¥ 726.14M | ¥ -17.34M |