| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 8.39B | ¥ 7.49B | ¥ 5.20B | ¥ 4.43B | ¥ 3.57B |
| Gross Profit | ¥ 4.20B | ¥ 3.49B | ¥ 1.84B | ¥ 1.53B | ¥ 1.24B |
| Operating Income | ¥ 1.30B | ¥ 1.20B | ¥ 933.31M | ¥ 745.48M | ¥ 604.58M |
| EBITDA | ¥ 1.56B | ¥ 1.31B | ¥ 941.33M | ¥ 756.68M | ¥ 612.22M |
| Net Income | ¥ 1.04B | ¥ 725.56M | ¥ 617.89M | ¥ 530.97M | ¥ 399.54M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.99B | ¥ 4.09B | ¥ 2.05B | ¥ 1.72B | ¥ 940.32M |
| Total Assets | ¥ 6.61B | ¥ 7.18B | ¥ 2.89B | ¥ 2.44B | ¥ 1.55B |
| Total Debt | ¥ 5.63M | ¥ 11.69M | ¥ 22.50M | ¥ 112.50M | ¥ 202.50M |
| Net Debt | ¥ -3.99B | ¥ -4.08B | ¥ -2.03B | ¥ -1.61B | ¥ -737.82M |
| Total Liabilities | ¥ 797.49M | ¥ 1.21B | ¥ 868.73M | ¥ 782.15M | ¥ 915.82M |
| Stockholders' Equity | ¥ 5.82B | ¥ 5.97B | ¥ 2.02B | ¥ 1.66B | ¥ 637.38M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.01B | ¥ 1.00B | ¥ 675.26M | ¥ 444.05M | ¥ 476.74M |
| Operating Cash Flow | ¥ 1.05B | ¥ 1.03B | ¥ 748.46M | ¥ 461.59M | ¥ 486.32M |
| Investing Cash Flow | ¥ 68.75M | ¥ -68.31M | ¥ -82.05M | ¥ -64.88M | ¥ -9.58M |
| Financing Cash Flow | ¥ -1.21B | ¥ -301.25M | ¥ -343.72M | ¥ 387.81M | ¥ -146.00M |