| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 6.31B | ¥ 7.25B | ¥ 6.46B | ¥ 6.12B | ¥ 5.09B |
| Gross Profit | ¥ 893.01M | ¥ 1.02B | ¥ 907.56M | ¥ 855.56M | ¥ 725.38M |
| Operating Income | ¥ 44.21M | ¥ 92.54M | ¥ 35.45M | ¥ 17.36M | ¥ -54.60M |
| EBITDA | ¥ 163.33M | ¥ 199.79M | ¥ 100.91M | ¥ 111.88M | ¥ 22.86M |
| Net Income | ¥ 86.20M | ¥ 112.01M | ¥ 39.87M | ¥ 52.92M | ¥ -21.28M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 599.22M | ¥ 1.01B | ¥ 363.84M | ¥ 494.30M | ¥ 597.02M |
| Total Assets | ¥ 5.00B | ¥ 5.43B | ¥ 4.50B | ¥ 4.70B | ¥ 4.47B |
| Total Debt | ¥ 45.82M | ¥ 58.25M | ¥ 9.05M | ¥ 7.32M | ¥ 27.79M |
| Net Debt | ¥ -553.40M | ¥ -949.97M | ¥ -347.60M | ¥ -486.98M | ¥ -569.24M |
| Total Liabilities | ¥ 1.91B | ¥ 2.40B | ¥ 1.67B | ¥ 1.84B | ¥ 1.60B |
| Stockholders' Equity | ¥ 3.09B | ¥ 3.03B | ¥ 2.83B | ¥ 2.86B | ¥ 2.87B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -320.44M | ¥ 709.96M | ¥ -61.42M | ¥ 25.78M | ¥ 82.25M |
| Operating Cash Flow | ¥ -317.61M | ¥ 716.05M | ¥ -61.22M | ¥ 28.89M | ¥ 82.25M |
| Investing Cash Flow | ¥ -11.69M | ¥ 43.72M | ¥ -23.48M | ¥ -113.48M | ¥ 280.77M |
| Financing Cash Flow | ¥ -79.69M | ¥ -108.21M | ¥ -52.95M | ¥ -18.14M | ¥ -80.51M |