| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 8.18B | ¥ 7.50B | ¥ 7.27B | ¥ 6.47B | ¥ 4.60B |
| Gross Profit | ¥ 4.23B | ¥ 3.85B | ¥ 3.76B | ¥ 3.34B | ¥ 2.42B |
| Operating Income | ¥ 1.07B | ¥ 1.04B | ¥ 936.32M | ¥ 729.25M | ¥ 329.28M |
| EBITDA | ¥ 1.31B | ¥ 1.22B | ¥ 960.30M | ¥ 918.69M | ¥ 554.93M |
| Net Income | ¥ 552.62M | ¥ 631.53M | ¥ 542.79M | ¥ 373.54M | ¥ 148.24M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.70B | ¥ 1.97B | ¥ 1.73B | ¥ 2.96B | ¥ 957.62M |
| Total Assets | ¥ 7.28B | ¥ 4.87B | ¥ 5.00B | ¥ 6.00B | ¥ 3.94B |
| Total Debt | ¥ 2.73B | ¥ 561.11M | ¥ 302.89M | ¥ 545.86M | ¥ 1.38B |
| Net Debt | ¥ 1.03B | ¥ -1.41B | ¥ -1.43B | ¥ -2.42B | ¥ 427.11M |
| Total Liabilities | ¥ 4.48B | ¥ 1.75B | ¥ 1.69B | ¥ 2.07B | ¥ 2.16B |
| Stockholders' Equity | ¥ 2.81B | ¥ 3.12B | ¥ 3.31B | ¥ 3.94B | ¥ 1.78B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.03B | ¥ 605.02M | ¥ 657.60M | ¥ 1.11B | ¥ 356.76M |
| Operating Cash Flow | ¥ 1.06B | ¥ 710.52M | ¥ 699.74M | ¥ 1.11B | ¥ 360.34M |
| Investing Cash Flow | ¥ -2.48B | ¥ -372.22M | ¥ -41.89M | ¥ -20.89M | ¥ -30.39M |
| Financing Cash Flow | ¥ 1.14B | ¥ -206.63M | ¥ -1.91B | ¥ 908.41M | ¥ -75.33M |