| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 21.56B | ¥ 18.84B | ¥ 14.07B | ¥ 13.28B | ¥ 12.20B |
| Gross Profit | ¥ 8.15B | ¥ 7.44B | ¥ 5.77B | ¥ 5.26B | ¥ 4.75B |
| Operating Income | ¥ 1.64B | ¥ 1.44B | ¥ 1.14B | ¥ 1.06B | ¥ 887.00M |
| EBITDA | ¥ 3.07B | ¥ 2.63B | ¥ 1.78B | ¥ 1.49B | ¥ 1.40B |
| Net Income | ¥ 891.00M | ¥ 752.00M | ¥ 789.00M | ¥ 568.00M | ¥ 542.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.54B | ¥ 4.29B | ¥ 2.94B | ¥ 3.08B | ¥ 2.87B |
| Total Assets | ¥ 27.87B | ¥ 27.33B | ¥ 15.38B | ¥ 14.17B | ¥ 13.54B |
| Total Debt | ¥ 12.32B | ¥ 12.23B | ¥ 2.82B | ¥ 2.37B | ¥ 2.15B |
| Net Debt | ¥ 7.78B | ¥ 7.94B | ¥ -121.00M | ¥ -712.00M | ¥ -717.00M |
| Total Liabilities | ¥ 19.26B | ¥ 19.14B | ¥ 7.50B | ¥ 6.67B | ¥ 4.52B |
| Stockholders' Equity | ¥ 8.60B | ¥ 8.19B | ¥ 7.88B | ¥ 7.50B | ¥ 9.02B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.09B | ¥ 799.00M | ¥ -82.00M | ¥ 445.00M | ¥ 743.00M |
| Operating Cash Flow | ¥ 2.38B | ¥ 2.00B | ¥ 1.27B | ¥ 1.35B | ¥ 1.37B |
| Investing Cash Flow | ¥ -1.78B | ¥ -9.41B | ¥ -1.41B | ¥ -906.00M | ¥ -688.00M |
| Financing Cash Flow | ¥ -383.00M | ¥ 8.76B | ¥ -2.00M | ¥ -237.00M | ¥ -879.00M |