| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 54.73B | ¥ 49.75B | ¥ 45.22B | ¥ 39.97B | ¥ 36.02B |
| Gross Profit | ¥ 13.59B | ¥ 12.41B | ¥ 11.49B | ¥ 9.62B | ¥ 8.19B |
| Operating Income | ¥ 3.88B | ¥ 3.54B | ¥ 3.33B | ¥ 2.58B | ¥ 1.79B |
| EBITDA | ¥ 4.70B | ¥ 4.36B | ¥ 4.12B | ¥ 3.34B | ¥ 2.37B |
| Net Income | ¥ 2.84B | ¥ 2.78B | ¥ 2.76B | ¥ 2.05B | ¥ 1.36B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 8.18B | ¥ 7.90B | ¥ 8.80B | ¥ 9.20B | ¥ 7.74B |
| Total Assets | ¥ 43.81B | ¥ 41.12B | ¥ 37.44B | ¥ 34.19B | ¥ 30.18B |
| Total Debt | ¥ 1.79B | ¥ 1.88B | ¥ 1.84B | ¥ 1.97B | ¥ 2.01B |
| Net Debt | ¥ -6.39B | ¥ -5.92B | ¥ -6.86B | ¥ -7.14B | ¥ -5.68B |
| Total Liabilities | ¥ 17.76B | ¥ 17.04B | ¥ 15.76B | ¥ 14.69B | ¥ 12.31B |
| Stockholders' Equity | ¥ 25.50B | ¥ 23.58B | ¥ 21.28B | ¥ 19.14B | ¥ 17.54B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.49B | ¥ 344.37M | ¥ 1.03B | ¥ 2.03B | ¥ 1.94B |
| Operating Cash Flow | ¥ 3.13B | ¥ 1.50B | ¥ 2.13B | ¥ 2.31B | ¥ 2.15B |
| Investing Cash Flow | ¥ -2.31B | ¥ -1.25B | ¥ -1.57B | ¥ -764.52M | ¥ -466.25M |
| Financing Cash Flow | ¥ -1.07B | ¥ -1.24B | ¥ -1.08B | ¥ -496.86M | ¥ -649.45M |