| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 30.22B | ¥ 26.62B | ¥ 23.38B | ¥ 19.51B | ¥ 15.77B |
| Gross Profit | ¥ 20.30B | ¥ 18.00B | ¥ 14.57B | ¥ 13.13B | ¥ 10.28B |
| Operating Income | ¥ 2.93B | ¥ 2.53B | ¥ 1.64B | ¥ 746.24M | ¥ -48.38M |
| EBITDA | ¥ 3.70B | ¥ 3.30B | ¥ 2.33B | ¥ 1.80B | ¥ 2.17B |
| Net Income | ¥ 1.97B | ¥ 1.72B | ¥ 1.00B | ¥ 687.14M | ¥ 955.19M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 8.91B | ¥ 7.39B | ¥ 7.65B | ¥ 6.68B | ¥ 12.62B |
| Total Assets | ¥ 26.71B | ¥ 24.52B | ¥ 22.76B | ¥ 21.48B | ¥ 26.87B |
| Total Debt | ¥ 326.00M | ¥ 332.00M | ¥ 445.89M | ¥ 817.14M | ¥ 6.09B |
| Net Debt | ¥ -8.59B | ¥ -7.06B | ¥ -7.20B | ¥ -5.87B | ¥ -6.53B |
| Total Liabilities | ¥ 5.00B | ¥ 4.45B | ¥ 4.11B | ¥ 3.60B | ¥ 8.91B |
| Stockholders' Equity | ¥ 21.72B | ¥ 20.07B | ¥ 18.65B | ¥ 17.88B | ¥ 17.96B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.94B | ¥ 1.59B | ¥ 1.47B | ¥ 567.93M | ¥ 600.50M |
| Operating Cash Flow | ¥ 3.37B | ¥ 2.67B | ¥ 2.55B | ¥ 1.62B | ¥ 2.42B |
| Investing Cash Flow | ¥ -1.44B | ¥ -1.39B | ¥ -1.09B | ¥ -1.44B | ¥ -1.82B |
| Financing Cash Flow | ¥ -403.00M | ¥ -564.59M | ¥ -626.54M | ¥ -6.12B | ¥ 520.23M |