| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 18.82B | ¥ 15.63B | ¥ 13.36B | ¥ 11.00B | ¥ 9.84B |
| Gross Profit | ¥ 13.76B | ¥ 9.65B | ¥ 7.59B | ¥ 6.26B | ¥ 6.21B |
| Operating Income | ¥ 2.86B | ¥ 1.20B | ¥ 830.35M | ¥ 526.16M | ¥ 1.03B |
| EBITDA | ¥ 4.87B | ¥ 2.43B | ¥ 1.49B | ¥ 1.39B | ¥ 1.86B |
| Net Income | ¥ 1.92B | ¥ 655.43M | ¥ 298.43M | ¥ 286.33M | ¥ 538.50M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 6.16B | ¥ 4.31B | ¥ 4.94B | ¥ 6.11B | ¥ 6.91B |
| Total Assets | ¥ 18.17B | ¥ 14.84B | ¥ 13.54B | ¥ 13.70B | ¥ 13.74B |
| Total Debt | ¥ 2.27B | ¥ 1.27B | ¥ 770.00M | ¥ 770.00M | ¥ 770.00M |
| Net Debt | ¥ -3.89B | ¥ -3.04B | ¥ -4.17B | ¥ -5.34B | ¥ -5.64B |
| Total Liabilities | ¥ 5.99B | ¥ 3.76B | ¥ 2.91B | ¥ 2.28B | ¥ 2.32B |
| Stockholders' Equity | ¥ 12.14B | ¥ 10.92B | ¥ 10.56B | ¥ 11.34B | ¥ 11.34B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 4.65B | ¥ 144.15M | ¥ 51.13M | ¥ -335.54M | ¥ 422.18M |
| Operating Cash Flow | ¥ 4.67B | ¥ 2.07B | ¥ 1.83B | ¥ 987.66M | ¥ 1.68B |
| Investing Cash Flow | ¥ -3.10B | ¥ -2.91B | ¥ -1.79B | ¥ -984.01M | ¥ -1.80B |
| Financing Cash Flow | ¥ 276.13M | ¥ 213.87M | ¥ -1.21B | ¥ -301.31M | ¥ -532.85M |