| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 44.44B | ¥ 44.80B | ¥ 44.76B | ¥ 43.64B | ¥ 36.95B |
| Gross Profit | ¥ 9.15B | ¥ 8.44B | ¥ 8.56B | ¥ 8.08B | ¥ 6.26B |
| Operating Income | ¥ 2.60B | ¥ 2.19B | ¥ 2.46B | ¥ 2.52B | ¥ 1.11B |
| EBITDA | ¥ 3.64B | ¥ 3.15B | ¥ 3.37B | ¥ 3.38B | ¥ 1.89B |
| Net Income | ¥ 1.51B | ¥ 2.78B | ¥ 1.98B | ¥ 2.13B | ¥ 1.02B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 7.23B | ¥ 7.34B | ¥ 6.50B | ¥ 5.18B | ¥ 4.37B |
| Total Assets | ¥ 42.05B | ¥ 40.00B | ¥ 37.29B | ¥ 36.98B | ¥ 32.94B |
| Total Debt | ¥ 2.55B | ¥ 2.62B | ¥ 3.36B | ¥ 4.74B | ¥ 3.95B |
| Net Debt | ¥ -4.68B | ¥ -4.72B | ¥ -3.14B | ¥ -440.50M | ¥ -419.85M |
| Total Liabilities | ¥ 13.64B | ¥ 13.42B | ¥ 13.82B | ¥ 15.79B | ¥ 14.65B |
| Stockholders' Equity | ¥ 27.76B | ¥ 26.13B | ¥ 22.92B | ¥ 20.59B | ¥ 17.82B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 378.02M | ¥ 810.07M | ¥ 3.49B | ¥ 675.21M | ¥ -549.08M |
| Operating Cash Flow | ¥ 1.81B | ¥ 2.32B | ¥ 4.45B | ¥ 1.36B | ¥ 180.59M |
| Investing Cash Flow | ¥ -1.52B | ¥ 24.51M | ¥ -1.02B | ¥ -1.07B | ¥ -883.74M |
| Financing Cash Flow | ¥ -737.23M | ¥ -1.81B | ¥ -2.51B | ¥ 359.18M | ¥ -601.86M |