| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 7.53B | ¥ 6.64B | ¥ 6.61B | ¥ 6.32B | ¥ 5.00B |
| Gross Profit | ¥ 6.15B | ¥ 5.32B | ¥ 4.98B | ¥ 5.00B | ¥ 3.92B |
| Operating Income | ¥ 1.22B | ¥ 848.05M | ¥ 711.80M | ¥ 862.50M | ¥ 1.45B |
| EBITDA | ¥ 1.60B | ¥ 1.35B | ¥ 1.08B | ¥ 815.38M | ¥ 422.45M |
| Net Income | ¥ 1.31B | ¥ 733.16M | ¥ 714.76M | ¥ 930.87M | ¥ 1.51B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.62B | ¥ 1.94B | ¥ 2.02B | ¥ 2.62B | ¥ 2.18B |
| Total Assets | ¥ 14.73B | ¥ 11.51B | ¥ 10.85B | ¥ 10.78B | ¥ 10.16B |
| Total Debt | ¥ 1.20B | ¥ 1.21B | ¥ 1.43B | ¥ 1.51B | ¥ 1.64B |
| Net Debt | ¥ -2.35B | ¥ -733.70M | ¥ -577.94M | ¥ -150.86M | ¥ 662.74M |
| Total Liabilities | ¥ 5.31B | ¥ 4.44B | ¥ 3.63B | ¥ 3.64B | ¥ 3.70B |
| Stockholders' Equity | ¥ 9.41B | ¥ 7.07B | ¥ 7.22B | ¥ 7.13B | ¥ 6.44B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.15B | ¥ 628.54M | ¥ -828.81M | ¥ 676.71M | ¥ -411.46M |
| Operating Cash Flow | ¥ 2.01B | ¥ 1.39B | ¥ 151.05M | ¥ 1.35B | ¥ -201.97M |
| Investing Cash Flow | ¥ -1.33B | ¥ -1.05B | ¥ 1.09B | ¥ 68.31M | ¥ -435.50M |
| Financing Cash Flow | ¥ 894.39M | ¥ -407.40M | ¥ -894.83M | ¥ -753.68M | ¥ -1.62B |