| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 155.96B | ¥ 140.73B | ¥ 126.70B | ¥ 110.12B | ¥ 109.65B |
| Gross Profit | ¥ 41.89B | ¥ 34.55B | ¥ 31.61B | ¥ 27.39B | ¥ 26.26B |
| Operating Income | ¥ 14.69B | ¥ 9.90B | ¥ 7.73B | ¥ 6.30B | ¥ 6.18B |
| EBITDA | ¥ 17.72B | ¥ 12.67B | ¥ 10.10B | ¥ 8.89B | ¥ 7.50B |
| Net Income | ¥ 11.19B | ¥ 7.00B | ¥ 5.23B | ¥ 4.72B | ¥ 4.79B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 13.08B | ¥ 8.69B | ¥ 6.05B | ¥ 7.84B | ¥ 5.04B |
| Total Assets | ¥ 105.23B | ¥ 100.48B | ¥ 92.06B | ¥ 84.61B | ¥ 81.48B |
| Total Debt | ¥ 3.82B | ¥ 9.00B | ¥ 12.33B | ¥ 12.29B | ¥ 14.08B |
| Net Debt | ¥ -9.26B | ¥ 313.00M | ¥ 6.28B | ¥ 4.45B | ¥ 9.04B |
| Total Liabilities | ¥ 44.00B | ¥ 47.04B | ¥ 46.57B | ¥ 42.94B | ¥ 42.89B |
| Stockholders' Equity | ¥ 61.23B | ¥ 53.43B | ¥ 45.49B | ¥ 41.67B | ¥ 38.59B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 12.61B | ¥ 8.40B | ¥ 414.00M | ¥ 8.78B | ¥ 2.81B |
| Operating Cash Flow | ¥ 13.88B | ¥ 9.94B | ¥ 4.76B | ¥ 11.01B | ¥ 5.24B |
| Investing Cash Flow | ¥ -1.10B | ¥ -437.00M | ¥ -5.03B | ¥ -5.13B | ¥ -2.27B |
| Financing Cash Flow | ¥ -8.41B | ¥ -6.02B | ¥ -2.65B | ¥ -3.30B | ¥ -3.79B |