| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 20.09B | ¥ 16.73B | ¥ 17.47B | ¥ 16.50B | ¥ 12.57B |
| Gross Profit | ¥ 10.91B | ¥ 9.03B | ¥ 9.23B | ¥ 7.92B | ¥ 5.93B |
| Operating Income | ¥ 1.07B | ¥ 358.02M | ¥ 1.02B | ¥ 1.21B | ¥ 1.14B |
| EBITDA | ¥ 1.42B | ¥ 706.92M | ¥ 1.37B | ¥ 1.46B | ¥ 1.36B |
| Net Income | ¥ 683.92M | ¥ 149.05M | ¥ 511.18M | ¥ 779.84M | ¥ 828.84M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 5.66B | ¥ 4.96B | ¥ 5.00B | ¥ 4.26B | ¥ 2.46B |
| Total Assets | ¥ 13.56B | ¥ 12.88B | ¥ 11.68B | ¥ 10.98B | ¥ 7.85B |
| Total Debt | ¥ 3.23B | ¥ 3.27B | ¥ 2.12B | ¥ 2.34B | ¥ 2.30B |
| Net Debt | ¥ -2.02B | ¥ -1.51B | ¥ -2.88B | ¥ -1.92B | ¥ -159.72M |
| Total Liabilities | ¥ 7.26B | ¥ 6.85B | ¥ 5.75B | ¥ 5.64B | ¥ 4.26B |
| Stockholders' Equity | ¥ 5.80B | ¥ 5.56B | ¥ 5.46B | ¥ 4.86B | ¥ 3.31B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 511.52M | ¥ -383.94M | ¥ 977.46M | ¥ 1.51B | ¥ 383.54M |
| Operating Cash Flow | ¥ 1.04B | ¥ -219.66M | ¥ 1.12B | ¥ 1.77B | ¥ 489.66M |
| Investing Cash Flow | ¥ 99.28M | ¥ -949.59M | ¥ -351.90M | ¥ -691.48M | ¥ 13.41M |
| Financing Cash Flow | ¥ -588.14M | ¥ 926.49M | ¥ -37.96M | ¥ 713.82M | ¥ -572.15M |