| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 17.16B | ¥ 13.81B | ¥ 16.38B | ¥ 14.61B | ¥ 8.15B |
| Gross Profit | ¥ 2.30B | ¥ 1.40B | ¥ 3.40B | ¥ 2.16B | ¥ 1.56B |
| Operating Income | ¥ 436.31M | ¥ -367.96M | ¥ 2.17B | ¥ 1.03B | ¥ 777.79M |
| EBITDA | ¥ 522.33M | ¥ -364.25M | ¥ 2.20B | ¥ 1.03B | ¥ 772.31M |
| Net Income | ¥ 303.54M | ¥ -554.54M | ¥ 1.47B | ¥ 621.72M | ¥ 440.82M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 8.90B | ¥ 9.64B | ¥ 5.90B | ¥ 2.71B | ¥ 2.44B |
| Total Assets | ¥ 13.23B | ¥ 12.90B | ¥ 8.57B | ¥ 5.99B | ¥ 4.23B |
| Total Debt | ¥ 1.80B | ¥ 2.52B | ¥ 3.24B | ¥ 2.33B | ¥ 1.99B |
| Net Debt | ¥ -7.10B | ¥ -7.12B | ¥ -2.66B | ¥ -379.20M | ¥ -448.79M |
| Total Liabilities | ¥ 3.70B | ¥ 3.67B | ¥ 5.32B | ¥ 4.23B | ¥ 3.07B |
| Stockholders' Equity | ¥ 9.53B | ¥ 9.23B | ¥ 3.25B | ¥ 1.76B | ¥ 1.16B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 232.23M | ¥ -1.96B | ¥ 2.22B | ¥ -59.82M | ¥ 459.34M |
| Operating Cash Flow | ¥ 365.13M | ¥ -1.86B | ¥ 2.26B | ¥ 60.98M | ¥ 470.21M |
| Investing Cash Flow | ¥ -399.09M | ¥ -191.72M | ¥ 111.31M | ¥ -124.06M | ¥ -143.25M |
| Financing Cash Flow | ¥ -710.93M | ¥ 5.79B | ¥ 879.38M | ¥ 327.89M | ¥ 751.78M |