| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 156.61B | ¥ 155.38B | ¥ 154.46B | ¥ 140.38B | ¥ 134.08B |
| Gross Profit | ¥ 83.52B | ¥ 84.73B | ¥ 84.90B | ¥ 76.83B | ¥ 63.85B |
| Operating Income | ¥ 1.64B | ¥ 1.76B | ¥ 2.33B | ¥ 4.44B | ¥ -11.84B |
| EBITDA | ¥ 27.63B | ¥ 5.41B | ¥ 6.81B | ¥ 7.26B | ¥ 10.91B |
| Net Income | ¥ 15.23B | ¥ 4.85B | ¥ 3.06B | ¥ 1.02B | ¥ 3.86B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 46.33B | ¥ 27.47B | ¥ 32.20B | ¥ 40.23B | ¥ 49.87B |
| Total Assets | ¥ 141.16B | ¥ 133.46B | ¥ 135.43B | ¥ 140.44B | ¥ 154.95B |
| Total Debt | ¥ 1.66B | ¥ 9.96B | ¥ 9.77B | ¥ 16.18B | ¥ 25.20B |
| Net Debt | ¥ -44.67B | ¥ -16.81B | ¥ -22.43B | ¥ -23.08B | ¥ -24.67B |
| Total Liabilities | ¥ 32.92B | ¥ 36.04B | ¥ 36.55B | ¥ 42.70B | ¥ 57.52B |
| Stockholders' Equity | ¥ 107.91B | ¥ 97.08B | ¥ 98.48B | ¥ 97.21B | ¥ 96.98B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 3.28B | ¥ -3.57B | ¥ -2.43B | ¥ -710.00M | ¥ -8.94B |
| Operating Cash Flow | ¥ 5.72B | ¥ -525.00M | ¥ 1.33B | ¥ 1.38B | ¥ -5.30B |
| Investing Cash Flow | ¥ 28.33B | ¥ 3.50B | ¥ -110.00M | ¥ -3.98B | ¥ 36.01B |
| Financing Cash Flow | ¥ -15.13B | ¥ -7.25B | ¥ -9.59B | ¥ -8.96B | ¥ -11.17B |