| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 30.36B | ¥ 26.65B | ¥ 25.06B | ¥ 22.73B | ¥ 19.37B |
| Gross Profit | ¥ 6.57B | ¥ 5.52B | ¥ 4.23B | ¥ 3.95B | ¥ 3.35B |
| Operating Income | ¥ 2.57B | ¥ 1.80B | ¥ 796.25M | ¥ 715.26M | ¥ 327.53M |
| EBITDA | ¥ 3.81B | ¥ 1.99B | ¥ 1.20B | ¥ 1.19B | ¥ 813.58M |
| Net Income | ¥ 2.59B | ¥ 1.37B | ¥ 611.05M | ¥ 694.84M | ¥ 273.14M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 8.98B | ¥ 6.34B | ¥ 4.87B | ¥ 4.84B | ¥ 5.60B |
| Total Assets | ¥ 30.97B | ¥ 26.86B | ¥ 23.69B | ¥ 21.71B | ¥ 20.21B |
| Total Debt | ¥ 5.00B | ¥ 4.00B | ¥ 4.00B | ¥ 3.45B | ¥ 3.45B |
| Net Debt | ¥ -3.98B | ¥ -2.34B | ¥ -866.45M | ¥ -1.39B | ¥ -2.15B |
| Total Liabilities | ¥ 10.80B | ¥ 9.61B | ¥ 8.91B | ¥ 7.98B | ¥ 7.55B |
| Stockholders' Equity | ¥ 20.17B | ¥ 17.25B | ¥ 14.78B | ¥ 13.73B | ¥ 12.65B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 499.05M | ¥ 1.62B | ¥ -971.69M | ¥ -746.25M | ¥ 116.11M |
| Operating Cash Flow | ¥ 1.54B | ¥ 2.30B | ¥ -381.90M | ¥ -470.06M | ¥ 560.08M |
| Investing Cash Flow | ¥ -288.05M | ¥ -995.56M | ¥ -145.79M | ¥ -401.59M | ¥ -89.30M |
| Financing Cash Flow | ¥ 859.60M | ¥ -99.71M | ¥ 452.39M | ¥ -102.13M | ¥ -100.71M |