| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 35.61B | ¥ 37.55B | ¥ 31.38B | ¥ 27.95B | ¥ 24.83B |
| Gross Profit | ¥ 7.08B | ¥ 7.57B | ¥ 6.12B | ¥ 5.24B | ¥ 4.47B |
| Operating Income | ¥ 3.91B | ¥ 4.33B | ¥ 3.08B | ¥ 2.21B | ¥ 1.39B |
| EBITDA | ¥ 4.30B | ¥ 4.56B | ¥ 2.38B | ¥ 2.74B | ¥ 2.06B |
| Net Income | ¥ 3.00B | ¥ 2.98B | ¥ 744.98M | ¥ 775.31M | ¥ 1.14B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 12.24B | ¥ 12.97B | ¥ 8.82B | ¥ 2.93B | ¥ 1.94B |
| Total Assets | ¥ 30.84B | ¥ 31.98B | ¥ 25.87B | ¥ 24.50B | ¥ 23.61B |
| Total Debt | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 1.70B |
| Net Debt | ¥ -12.24B | ¥ -12.96B | ¥ -8.82B | ¥ -2.93B | ¥ -244.50M |
| Total Liabilities | ¥ 7.57B | ¥ 11.50B | ¥ 8.62B | ¥ 6.71B | ¥ 7.19B |
| Stockholders' Equity | ¥ 23.27B | ¥ 20.48B | ¥ 17.24B | ¥ 16.51B | ¥ 16.42B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -368.30M | ¥ 4.23B | ¥ 5.04B | ¥ 2.75B | ¥ -223.77M |
| Operating Cash Flow | ¥ 79.70M | ¥ 4.89B | ¥ 5.23B | ¥ 2.97B | ¥ -5.34M |
| Investing Cash Flow | ¥ -606.23M | ¥ -639.12M | ¥ -242.53M | ¥ -196.26M | ¥ -218.35M |
| Financing Cash Flow | ¥ -283.28M | ¥ -94.78M | ¥ -94.64M | ¥ -1.79B | ¥ 103.99M |