| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 35.63B | ¥ 31.09B | ¥ 27.51B | ¥ 22.06B | ¥ 16.79B |
| Gross Profit | ¥ 6.33B | ¥ 4.20B | ¥ 3.88B | ¥ 3.56B | ¥ 2.99B |
| Operating Income | ¥ 667.10M | ¥ 113.25M | ¥ 700.88M | ¥ 583.13M | ¥ -213.69M |
| EBITDA | ¥ 3.16B | ¥ 1.66B | ¥ 2.39B | ¥ 2.25B | ¥ 804.27M |
| Net Income | ¥ 857.39M | ¥ 2.50B | ¥ 2.11B | ¥ 1.88B | ¥ 461.42M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 5.10B | ¥ 4.64B | ¥ 5.13B | ¥ 4.54B | ¥ 3.96B |
| Total Assets | ¥ 54.83B | ¥ 60.98B | ¥ 27.95B | ¥ 26.49B | ¥ 27.83B |
| Total Debt | ¥ 4.33B | ¥ 23.47B | ¥ 2.63B | ¥ 3.52B | ¥ 4.87B |
| Net Debt | ¥ -766.33M | ¥ 19.31B | ¥ -1.58B | ¥ -130.44M | ¥ 1.22B |
| Total Liabilities | ¥ 32.08B | ¥ 39.04B | ¥ 8.43B | ¥ 8.50B | ¥ 11.43B |
| Stockholders' Equity | ¥ 22.60B | ¥ 21.93B | ¥ 19.96B | ¥ 18.39B | ¥ 16.77B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 3.33B | ¥ 2.57B | ¥ 1.76B | ¥ 1.59B | ¥ 3.58B |
| Operating Cash Flow | ¥ 3.49B | ¥ 2.73B | ¥ 1.87B | ¥ 1.67B | ¥ 3.68B |
| Investing Cash Flow | ¥ -63.28M | ¥ -4.28B | ¥ -130.53M | ¥ 1.51B | ¥ -2.95B |
| Financing Cash Flow | ¥ -2.44B | ¥ 582.01M | ¥ -1.19B | ¥ -2.24B | ¥ -521.92M |