| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 7.04B | ¥ 6.27B | ¥ 4.87B | ¥ 4.63B | ¥ 4.80B |
| Gross Profit | ¥ 3.38B | ¥ 3.02B | ¥ 2.32B | ¥ 1.96B | ¥ 1.79B |
| Operating Income | ¥ 1.83B | ¥ 1.40B | ¥ 1.10B | ¥ 354.69M | ¥ 1.08B |
| EBITDA | ¥ 1.99B | ¥ 1.69B | ¥ 1.43B | ¥ 561.03M | ¥ 1.21B |
| Net Income | ¥ 1.39B | ¥ 1.07B | ¥ 880.35M | ¥ 151.30M | ¥ 826.73M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 5.96B | ¥ 2.39B | ¥ 2.24B | ¥ 2.72B | ¥ 2.06B |
| Total Assets | ¥ 11.36B | ¥ 8.18B | ¥ 7.05B | ¥ 6.93B | ¥ 5.19B |
| Total Debt | ¥ 2.22B | ¥ 418.40M | ¥ 193.56M | ¥ 166.60M | ¥ 474.83M |
| Net Debt | ¥ 532.61M | ¥ -423.31M | ¥ -332.63M | ¥ -1.15B | ¥ -19.45M |
| Total Liabilities | ¥ 4.04B | ¥ 2.18B | ¥ 1.35B | ¥ 1.41B | ¥ 1.52B |
| Stockholders' Equity | ¥ 7.30B | ¥ 6.00B | ¥ 5.71B | ¥ 5.52B | ¥ 3.67B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.03B | ¥ 1.00B | ¥ 1.03B | ¥ 537.17M | ¥ 490.64M |
| Operating Cash Flow | ¥ 1.49B | ¥ 1.31B | ¥ 1.16B | ¥ 1.20B | ¥ 889.13M |
| Investing Cash Flow | ¥ -2.35B | ¥ -342.80M | ¥ -1.13B | ¥ -996.14M | ¥ -1.78B |
| Financing Cash Flow | ¥ 1.75B | ¥ -650.16M | ¥ -828.61M | ¥ 584.69M | ¥ 1.26B |