| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 33.67B | ¥ 30.27B | ¥ 28.34B | ¥ 25.67B | ¥ 23.90B |
| Gross Profit | ¥ 7.72B | ¥ 6.66B | ¥ 6.72B | ¥ 5.59B | ¥ 4.56B |
| Operating Income | ¥ 2.76B | ¥ 2.58B | ¥ 2.88B | ¥ 2.33B | ¥ 1.41B |
| EBITDA | ¥ 2.99B | ¥ 2.90B | ¥ 3.12B | ¥ 2.55B | ¥ 1.62B |
| Net Income | ¥ 1.90B | ¥ 1.84B | ¥ 2.00B | ¥ 1.55B | ¥ 953.80M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.42B | ¥ 2.26B | ¥ 2.03B | ¥ 2.68B | ¥ 1.93B |
| Total Assets | ¥ 25.81B | ¥ 24.08B | ¥ 20.40B | ¥ 21.98B | ¥ 18.29B |
| Total Debt | ¥ 4.81B | ¥ 4.58B | ¥ 2.45B | ¥ 6.11B | ¥ 3.28B |
| Net Debt | ¥ 2.40B | ¥ 2.31B | ¥ 413.88M | ¥ 3.44B | ¥ 1.36B |
| Total Liabilities | ¥ 14.18B | ¥ 13.53B | ¥ 11.10B | ¥ 14.01B | ¥ 10.34B |
| Stockholders' Equity | ¥ 11.63B | ¥ 10.55B | ¥ 9.30B | ¥ 7.97B | ¥ 7.95B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.04B | ¥ -698.84M | ¥ 3.73B | ¥ -569.13M | ¥ 192.58M |
| Operating Cash Flow | ¥ 1.51B | ¥ -516.52M | ¥ 4.02B | ¥ -297.74M | ¥ 520.50M |
| Investing Cash Flow | ¥ -603.12M | ¥ -338.41M | ¥ -385.20M | ¥ -293.25M | ¥ -355.36M |
| Financing Cash Flow | ¥ -755.49M | ¥ 1.08B | ¥ -4.28B | ¥ 1.34B | ¥ 109.78M |