| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 64.95B | ¥ 62.03B | ¥ 58.97B | ¥ 46.73B | ¥ 40.51B |
| Gross Profit | ¥ 8.45B | ¥ 8.18B | ¥ 7.62B | ¥ 6.64B | ¥ 6.29B |
| Operating Income | ¥ 1.56B | ¥ 1.65B | ¥ 1.32B | ¥ 695.66M | ¥ 910.81M |
| EBITDA | ¥ 2.22B | ¥ 2.40B | ¥ 2.00B | ¥ 1.46B | ¥ 1.32B |
| Net Income | ¥ 888.11M | ¥ 1.05B | ¥ 792.19M | ¥ 532.65M | ¥ 469.77M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.15B | ¥ 5.30B | ¥ 5.19B | ¥ 4.26B | ¥ 4.83B |
| Total Assets | ¥ 39.23B | ¥ 36.68B | ¥ 36.17B | ¥ 30.85B | ¥ 27.14B |
| Total Debt | ¥ 12.37B | ¥ 11.02B | ¥ 12.13B | ¥ 8.95B | ¥ 7.67B |
| Net Debt | ¥ 8.23B | ¥ 5.72B | ¥ 6.94B | ¥ 4.68B | ¥ 2.84B |
| Total Liabilities | ¥ 25.33B | ¥ 23.44B | ¥ 22.87B | ¥ 18.09B | ¥ 14.93B |
| Stockholders' Equity | ¥ 12.23B | ¥ 11.62B | ¥ 10.52B | ¥ 10.06B | ¥ 9.49B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -2.18B | ¥ 3.40B | ¥ -2.12B | ¥ -1.35B | ¥ 1.97B |
| Operating Cash Flow | ¥ -1.03B | ¥ 3.81B | ¥ -1.29B | ¥ -731.44M | ¥ 2.26B |
| Investing Cash Flow | ¥ -1.12B | ¥ -797.00M | ¥ -713.22M | ¥ -661.16M | ¥ -266.11M |
| Financing Cash Flow | ¥ 1.00B | ¥ -2.93B | ¥ 2.94B | ¥ 798.91M | ¥ -882.49M |