| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 6.55B | ¥ 7.09B | ¥ 6.63B | ¥ 5.21B | ¥ 3.92B |
| Gross Profit | ¥ 2.87B | ¥ 2.45B | ¥ 2.62B | ¥ 2.25B | ¥ 2.34B |
| Operating Income | ¥ 2.66B | ¥ 2.22B | ¥ 2.27B | ¥ 1.98B | ¥ 2.12B |
| EBITDA | ¥ 3.99B | ¥ 3.28B | ¥ 3.40B | ¥ 3.13B | ¥ 3.28B |
| Net Income | ¥ 1.83B | ¥ 1.67B | ¥ 1.66B | ¥ 1.45B | ¥ 1.51B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 5.25B | ¥ 4.78B | ¥ 3.95B | ¥ 4.73B | ¥ 4.32B |
| Total Assets | ¥ 30.46B | ¥ 24.41B | ¥ 21.74B | ¥ 21.30B | ¥ 19.92B |
| Total Debt | ¥ 14.58B | ¥ 7.88B | ¥ 5.96B | ¥ 6.70B | ¥ 5.17B |
| Net Debt | ¥ 12.82B | ¥ 3.10B | ¥ 2.01B | ¥ 1.97B | ¥ 848.98M |
| Total Liabilities | ¥ 16.22B | ¥ 9.55B | ¥ 7.62B | ¥ 7.80B | ¥ 7.98B |
| Stockholders' Equity | ¥ 12.83B | ¥ 13.34B | ¥ 12.66B | ¥ 11.92B | ¥ 11.39B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.34B | ¥ 280.46M | ¥ 536.98M | ¥ 621.72M | ¥ 1.67B |
| Operating Cash Flow | ¥ 3.54B | ¥ 2.63B | ¥ 2.65B | ¥ 1.94B | ¥ 2.10B |
| Investing Cash Flow | ¥ -3.05B | ¥ -1.96B | ¥ -3.12B | ¥ -2.48B | ¥ 200.18M |
| Financing Cash Flow | ¥ 831.93M | ¥ 484.45M | ¥ -1.48B | ¥ 83.27M | ¥ -911.04M |