Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | ¥ 2.04B | ¥ 1.61B | ¥ 1.39B | ¥ 1.12B | ¥ 766.64M |
Gross Profit | ¥ 860.00M | ¥ 647.34M | ¥ 546.66M | ¥ 456.07M | ¥ 292.32M |
Operating Income | ¥ 181.00M | ¥ 150.49M | ¥ 154.86M | ¥ 145.82M | ¥ 17.47M |
EBITDA | ¥ 206.85M | ¥ 161.06M | ¥ 159.61M | ¥ 154.45M | ¥ 23.93M |
Net Income | ¥ 145.73M | ¥ 110.14M | ¥ 108.30M | ¥ 100.86M | ¥ 27.54M |
Balance Sheet | |||||
Cash & Short-Term Investments | ¥ 509.38M | ¥ 524.10M | ¥ 451.81M | ¥ 203.00M | ¥ 124.58M |
Total Assets | ¥ 1.04B | ¥ 901.38M | ¥ 784.03M | ¥ 474.11M | ¥ 337.78M |
Total Debt | ¥ 0.00 | ¥ 17.35M | ¥ 40.13M | ¥ 66.46M | ¥ 104.70M |
Net Debt | ¥ -509.00M | ¥ -506.75M | ¥ -411.68M | ¥ -136.54M | ¥ -19.87M |
Total Liabilities | ¥ 329.66M | ¥ 246.65M | ¥ 239.33M | ¥ 244.66M | ¥ 229.19M |
Stockholders' Equity | ¥ 708.02M | ¥ 654.74M | ¥ 544.69M | ¥ 229.44M | ¥ 108.58M |
Cash Flow | |||||
Free Cash Flow | ¥ 115.53M | ¥ 108.09M | ¥ 78.39M | ¥ 98.61M | ¥ 8.67M |
Operating Cash Flow | ¥ 119.56M | ¥ 114.81M | ¥ 87.70M | ¥ 101.01M | ¥ 12.33M |
Investing Cash Flow | ¥ -23.68M | ¥ -19.64M | ¥ 9.57M | ¥ -24.34M | ¥ -4.00M |
Financing Cash Flow | ¥ -110.60M | ¥ -22.87M | ¥ 171.54M | ¥ -18.25M | ¥ -43.55M |