| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 182.82B | ¥ 170.91B | ¥ 158.33B | ¥ 147.42B | ¥ 110.88B |
| Gross Profit | ¥ 12.29B | ¥ 10.07B | ¥ 7.91B | ¥ 7.46B | ¥ 6.64B |
| Operating Income | ¥ 5.95B | ¥ 4.46B | ¥ 3.18B | ¥ 2.97B | ¥ 2.79B |
| EBITDA | ¥ 6.79B | ¥ 5.05B | ¥ 3.45B | ¥ 3.64B | ¥ 3.11B |
| Net Income | ¥ 4.32B | ¥ 3.15B | ¥ 2.05B | ¥ 2.29B | ¥ 1.96B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 10.16B | ¥ 9.08B | ¥ 7.78B | ¥ 6.38B | ¥ 5.51B |
| Total Assets | ¥ 90.21B | ¥ 81.44B | ¥ 72.04B | ¥ 73.46B | ¥ 52.90B |
| Total Debt | ¥ 36.60B | ¥ 32.92B | ¥ 30.91B | ¥ 30.87B | ¥ 19.29B |
| Net Debt | ¥ 26.44B | ¥ 23.84B | ¥ 23.13B | ¥ 24.49B | ¥ 13.78B |
| Total Liabilities | ¥ 57.76B | ¥ 53.85B | ¥ 47.31B | ¥ 50.98B | ¥ 33.32B |
| Stockholders' Equity | ¥ 32.45B | ¥ 27.58B | ¥ 24.72B | ¥ 22.48B | ¥ 19.58B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.34B | ¥ -185.00M | ¥ 2.06B | ¥ -10.57B | ¥ -4.22B |
| Operating Cash Flow | ¥ -268.00M | ¥ 636.00M | ¥ 3.22B | ¥ -10.41B | ¥ -4.04B |
| Investing Cash Flow | ¥ -1.51B | ¥ -596.00M | ¥ -1.36B | ¥ -287.22M | ¥ -291.56M |
| Financing Cash Flow | ¥ 2.43B | ¥ 1.10B | ¥ -772.20M | ¥ 11.08B | ¥ 4.66B |