| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 26.03B | ¥ 22.04B | ¥ 21.24B | ¥ 22.17B | ¥ 19.63B |
| Gross Profit | ¥ 8.90B | ¥ 6.65B | ¥ 5.78B | ¥ 7.23B | ¥ 6.96B |
| Operating Income | ¥ 3.92B | ¥ 2.20B | ¥ 1.48B | ¥ 2.75B | ¥ 2.62B |
| EBITDA | ¥ 5.12B | ¥ 3.01B | ¥ 2.52B | ¥ 3.76B | ¥ 3.56B |
| Net Income | ¥ 3.12B | ¥ 1.31B | ¥ 966.36M | ¥ 2.41B | ¥ 1.72B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 8.45B | ¥ 5.11B | ¥ 4.02B | ¥ 6.99B | ¥ 5.41B |
| Total Assets | ¥ 39.00B | ¥ 35.89B | ¥ 32.45B | ¥ 33.05B | ¥ 28.99B |
| Total Debt | ¥ 6.68B | ¥ 8.02B | ¥ 5.60B | ¥ 5.46B | ¥ 2.91B |
| Net Debt | ¥ -1.19B | ¥ 2.92B | ¥ 1.58B | ¥ -775.98M | ¥ -1.68B |
| Total Liabilities | ¥ 13.31B | ¥ 12.53B | ¥ 10.01B | ¥ 10.46B | ¥ 8.52B |
| Stockholders' Equity | ¥ 25.69B | ¥ 23.36B | ¥ 22.44B | ¥ 22.27B | ¥ 20.19B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 4.21B | ¥ -511.76M | ¥ -995.82M | ¥ -162.08M | ¥ -42.62M |
| Operating Cash Flow | ¥ 5.22B | ¥ 2.85B | ¥ 1.92B | ¥ 1.80B | ¥ 1.06B |
| Investing Cash Flow | ¥ -193.75M | ¥ -3.37B | ¥ -2.90B | ¥ -2.02B | ¥ -1.08B |
| Financing Cash Flow | ¥ -2.33B | ¥ 1.44B | ¥ -1.31B | ¥ 1.77B | ¥ -499.02M |