| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 19.29B | ¥ 17.51B | ¥ 15.92B | ¥ 12.94B | ¥ 13.20B |
| Gross Profit | ¥ 10.66B | ¥ 9.77B | ¥ 8.68B | ¥ 6.74B | ¥ 6.14B |
| Operating Income | ¥ 4.82B | ¥ 4.26B | ¥ 3.55B | ¥ 2.10B | ¥ 1.83B |
| EBITDA | ¥ 5.21B | ¥ 4.46B | ¥ 4.05B | ¥ 2.69B | ¥ 2.35B |
| Net Income | ¥ 3.49B | ¥ 2.89B | ¥ 2.47B | ¥ 1.38B | ¥ 1.22B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 7.50B | ¥ 6.66B | ¥ 5.64B | ¥ 3.64B | ¥ 3.45B |
| Total Assets | ¥ 15.77B | ¥ 14.15B | ¥ 12.12B | ¥ 9.58B | ¥ 8.45B |
| Total Debt | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 15.00M |
| Net Debt | ¥ -7.40B | ¥ -6.66B | ¥ -5.64B | ¥ -3.64B | ¥ -3.44B |
| Total Liabilities | ¥ 4.48B | ¥ 4.47B | ¥ 4.37B | ¥ 3.86B | ¥ 3.86B |
| Stockholders' Equity | ¥ 11.29B | ¥ 9.68B | ¥ 7.74B | ¥ 5.72B | ¥ 4.59B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 3.31B | ¥ 2.03B | ¥ 2.53B | ¥ 652.34M | ¥ 1.66B |
| Operating Cash Flow | ¥ 3.37B | ¥ 2.64B | ¥ 3.07B | ¥ 1.13B | ¥ 2.03B |
| Investing Cash Flow | ¥ -546.11M | ¥ -712.69M | ¥ -547.41M | ¥ -482.29M | ¥ -216.21M |
| Financing Cash Flow | ¥ -2.08B | ¥ -901.93M | ¥ -526.21M | ¥ -465.64M | ¥ -551.79M |