| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.13B | ¥ 2.17B | ¥ 2.24B | ¥ 2.28B | ¥ 2.20B |
| Gross Profit | ¥ 1.24B | ¥ 1.38B | ¥ 1.46B | ¥ 1.43B | ¥ 1.26B |
| Operating Income | ¥ 21.66M | ¥ 174.54M | ¥ 234.83M | ¥ 264.86M | ¥ 86.00M |
| EBITDA | ¥ 97.00M | ¥ 239.78M | ¥ 275.04M | ¥ 289.54M | ¥ 126.58M |
| Net Income | ¥ 20.85M | ¥ 123.00M | ¥ 149.61M | ¥ 145.11M | ¥ 34.87M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.08B | ¥ 1.19B | ¥ 1.22B | ¥ 1.30B | ¥ 1.76B |
| Total Assets | ¥ 1.75B | ¥ 1.82B | ¥ 1.81B | ¥ 1.88B | ¥ 2.34B |
| Total Debt | ¥ 21.00M | ¥ 49.00M | ¥ 131.29M | ¥ 699.27M | ¥ 1.29B |
| Net Debt | ¥ -1.05B | ¥ -1.14B | ¥ -1.09B | ¥ -603.91M | ¥ -450.92M |
| Total Liabilities | ¥ 663.13M | ¥ 709.00M | ¥ 776.89M | ¥ 1.38B | ¥ 1.97B |
| Stockholders' Equity | ¥ 1.08B | ¥ 1.11B | ¥ 1.04B | ¥ 500.92M | ¥ 370.69M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 57.34M | ¥ 204.00M | ¥ 58.31M | ¥ 171.47M | ¥ 112.32M |
| Operating Cash Flow | ¥ 65.63M | ¥ 205.00M | ¥ 164.75M | ¥ 234.28M | ¥ 148.99M |
| Investing Cash Flow | ¥ -37.35M | ¥ -99.88M | ¥ -89.94M | ¥ -42.59M | ¥ -71.63M |
| Financing Cash Flow | ¥ -93.42M | ¥ -137.00M | ¥ -172.34M | ¥ -639.87M | ¥ 210.26M |