| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 24.85B | ¥ 22.59B | ¥ 22.03B | ¥ 19.23B | ¥ 19.32B |
| Gross Profit | ¥ 9.92B | ¥ 9.33B | ¥ 7.24B | ¥ 7.53B | ¥ 7.57B |
| Operating Income | ¥ 3.27B | ¥ 2.99B | ¥ 1.62B | ¥ 1.93B | ¥ 2.76B |
| EBITDA | ¥ 3.76B | ¥ 3.53B | ¥ 3.24B | ¥ 2.83B | ¥ 3.07B |
| Net Income | ¥ 2.18B | ¥ 2.12B | ¥ 2.00B | ¥ 1.73B | ¥ 1.93B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 17.83B | ¥ 17.69B | ¥ 17.19B | ¥ 13.98B | ¥ 13.46B |
| Total Assets | ¥ 35.10B | ¥ 31.12B | ¥ 29.49B | ¥ 28.18B | ¥ 27.52B |
| Total Debt | ¥ 691.00K | ¥ 3.34M | ¥ 0.00 | ¥ 1.44M | ¥ 4.29M |
| Net Debt | ¥ -17.83B | ¥ -17.68B | ¥ -17.19B | ¥ -13.98B | ¥ -13.46B |
| Total Liabilities | ¥ 6.52B | ¥ 4.93B | ¥ 4.94B | ¥ 5.10B | ¥ 6.01B |
| Stockholders' Equity | ¥ 28.51B | ¥ 26.12B | ¥ 24.49B | ¥ 23.03B | ¥ 21.46B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.71B | ¥ 1.66B | ¥ 1.05B | ¥ 951.09M | ¥ -472.98M |
| Operating Cash Flow | ¥ 2.08B | ¥ 1.79B | ¥ 1.55B | ¥ 1.95B | ¥ 227.02M |
| Investing Cash Flow | ¥ -952.17M | ¥ -373.48M | ¥ 2.42B | ¥ -950.96M | ¥ -551.30M |
| Financing Cash Flow | ¥ -968.98M | ¥ -957.20M | ¥ -771.68M | ¥ -866.29M | ¥ -556.96M |