| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 78.62B | ¥ 68.34B | ¥ 59.57B | ¥ 55.35B | ¥ 47.82B |
| Gross Profit | ¥ 13.40B | ¥ 9.46B | ¥ 9.61B | ¥ 10.00B | ¥ 9.04B |
| Operating Income | ¥ 4.78B | ¥ 3.89B | ¥ 3.98B | ¥ 3.32B | ¥ 2.66B |
| EBITDA | ¥ 6.01B | ¥ 3.33B | ¥ 4.95B | ¥ 4.29B | ¥ 3.60B |
| Net Income | ¥ 3.83B | ¥ 2.92B | ¥ 3.55B | ¥ 2.86B | ¥ 2.29B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 24.51B | ¥ 28.55B | ¥ 18.00B | ¥ 16.07B | ¥ 20.19B |
| Total Assets | ¥ 162.67B | ¥ 142.01B | ¥ 121.11B | ¥ 115.27B | ¥ 103.10B |
| Total Debt | ¥ 5.06B | ¥ 2.99B | ¥ 1.72B | ¥ 1.87B | ¥ 1.84B |
| Net Debt | ¥ -17.62B | ¥ -23.87B | ¥ -15.41B | ¥ -13.17B | ¥ -16.89B |
| Total Liabilities | ¥ 114.51B | ¥ 98.87B | ¥ 79.89B | ¥ 76.64B | ¥ 67.72B |
| Stockholders' Equity | ¥ 45.23B | ¥ 38.80B | ¥ 37.24B | ¥ 34.98B | ¥ 32.50B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -2.27B | ¥ 7.06B | ¥ -4.61B | ¥ 7.66B | ¥ -5.14B |
| Operating Cash Flow | ¥ 2.01B | ¥ 10.06B | ¥ -3.50B | ¥ 8.41B | ¥ -4.42B |
| Investing Cash Flow | ¥ -10.59B | ¥ -2.77B | ¥ 6.05B | ¥ -13.19B | ¥ -3.05B |
| Financing Cash Flow | ¥ 5.10B | ¥ 1.09B | ¥ -497.10M | ¥ -117.01M | ¥ -378.26M |