| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 14.20B | ¥ 13.06B | ¥ 9.87B | ¥ 11.38B | ¥ 11.65B |
| Gross Profit | ¥ 5.03B | ¥ 4.51B | ¥ 3.03B | ¥ 5.75B | ¥ 3.63B |
| Operating Income | ¥ 2.29B | ¥ 1.88B | ¥ 334.45M | ¥ 3.07B | ¥ 1.43B |
| EBITDA | ¥ 1.51B | ¥ 1.52B | ¥ 1.23B | ¥ 2.98B | ¥ 870.44M |
| Net Income | ¥ 1.10B | ¥ 1.07B | ¥ 819.75M | ¥ 2.33B | ¥ 594.98M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.33B | ¥ 2.82B | ¥ 1.76B | ¥ 2.66B | ¥ 1.56B |
| Total Assets | ¥ 22.24B | ¥ 23.14B | ¥ 22.77B | ¥ 21.03B | ¥ 20.35B |
| Total Debt | ¥ 5.27B | ¥ 5.51B | ¥ 9.26B | ¥ 7.67B | ¥ 9.33B |
| Net Debt | ¥ 3.01B | ¥ 2.89B | ¥ 7.76B | ¥ 5.01B | ¥ 7.77B |
| Total Liabilities | ¥ 11.50B | ¥ 13.43B | ¥ 14.12B | ¥ 12.96B | ¥ 14.81B |
| Stockholders' Equity | ¥ 10.74B | ¥ 9.71B | ¥ 8.65B | ¥ 8.03B | ¥ 5.49B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 834.40M | ¥ 2.56B | ¥ -49.97M | ¥ 2.55B | ¥ -297.59M |
| Operating Cash Flow | ¥ 1.08B | ¥ 2.79B | ¥ 98.84M | ¥ 2.67B | ¥ -211.02M |
| Investing Cash Flow | ¥ -904.88M | ¥ 2.33B | ¥ -2.41B | ¥ 414.62M | ¥ -2.14B |
| Financing Cash Flow | ¥ -387.28M | ¥ -3.85B | ¥ 1.11B | ¥ -1.78B | ¥ 1.23B |