| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 43.23B | ¥ 38.29B | ¥ 31.68B | ¥ 33.20B | ¥ 37.50B |
| Gross Profit | ¥ 8.52B | ¥ 7.01B | ¥ 4.59B | ¥ 6.60B | ¥ 8.74B |
| Operating Income | ¥ 3.49B | ¥ 2.51B | ¥ 576.65M | ¥ 2.51B | ¥ 5.06B |
| EBITDA | ¥ 5.80B | ¥ 4.25B | ¥ 3.87B | ¥ 4.38B | ¥ 6.76B |
| Net Income | ¥ 4.64B | ¥ 2.70B | ¥ 1.10B | ¥ 2.41B | ¥ 4.99B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 23.10B | ¥ 21.36B | ¥ 21.51B | ¥ 18.12B | ¥ 15.04B |
| Total Assets | ¥ 59.24B | ¥ 53.81B | ¥ 50.30B | ¥ 43.00B | ¥ 38.77B |
| Total Debt | ¥ 14.99B | ¥ 6.14B | ¥ 5.78B | ¥ 6.44B | ¥ 6.21B |
| Net Debt | ¥ 7.43B | ¥ 1.63B | ¥ -7.30B | ¥ -595.82M | ¥ 603.61M |
| Total Liabilities | ¥ 29.46B | ¥ 28.51B | ¥ 27.42B | ¥ 20.82B | ¥ 17.88B |
| Stockholders' Equity | ¥ 29.16B | ¥ 24.76B | ¥ 22.42B | ¥ 21.84B | ¥ 20.59B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 3.15B | ¥ 1.19B | ¥ 176.69M | ¥ 4.33B | ¥ 4.45B |
| Operating Cash Flow | ¥ 6.08B | ¥ 3.46B | ¥ 2.66B | ¥ 7.38B | ¥ 6.98B |
| Investing Cash Flow | ¥ -999.37M | ¥ -10.44B | ¥ -1.49B | ¥ -3.83B | ¥ -2.90B |
| Financing Cash Flow | ¥ -2.09B | ¥ -1.57B | ¥ 4.86B | ¥ -2.16B | ¥ -1.24B |