| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 11.26B | ¥ 11.43B | ¥ 10.99B | ¥ 17.58B | ¥ 12.89B |
| Gross Profit | ¥ 7.78B | ¥ 8.08B | ¥ 8.07B | ¥ 14.10B | ¥ 9.65B |
| Operating Income | ¥ 4.65B | ¥ 4.92B | ¥ 5.15B | ¥ 11.10B | ¥ 6.70B |
| EBITDA | ¥ 4.91B | ¥ 5.15B | ¥ 5.35B | ¥ 11.23B | ¥ 7.00B |
| Net Income | ¥ 3.42B | ¥ 3.77B | ¥ 3.77B | ¥ 7.84B | ¥ 4.82B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 10.82B | ¥ 11.25B | ¥ 10.13B | ¥ 8.70B | ¥ 4.33B |
| Total Assets | ¥ 22.38B | ¥ 20.73B | ¥ 18.95B | ¥ 19.10B | ¥ 12.19B |
| Total Debt | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 |
| Net Debt | ¥ -10.82B | ¥ -11.25B | ¥ -10.13B | ¥ -8.70B | ¥ -4.33B |
| Total Liabilities | ¥ 3.69B | ¥ 3.38B | ¥ 3.27B | ¥ 4.82B | ¥ 4.16B |
| Stockholders' Equity | ¥ 18.68B | ¥ 17.35B | ¥ 15.68B | ¥ 14.28B | ¥ 8.03B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.70B | ¥ 3.05B | ¥ 3.72B | ¥ 5.99B | ¥ 5.44B |
| Operating Cash Flow | ¥ 1.96B | ¥ 3.35B | ¥ 3.99B | ¥ 6.17B | ¥ 5.60B |
| Investing Cash Flow | ¥ -7.28B | ¥ -307.00M | ¥ -270.45M | ¥ -1.55B | ¥ -159.74M |
| Financing Cash Flow | ¥ -2.08B | ¥ -2.09B | ¥ -2.38B | ¥ -1.57B | ¥ -1.16B |