| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 20.95B | ¥ 18.23B | ¥ 14.02B | ¥ 16.33B | ¥ 15.04B |
| Gross Profit | ¥ 12.98B | ¥ 11.10B | ¥ 8.32B | ¥ 9.80B | ¥ 9.32B |
| Operating Income | ¥ 5.75B | ¥ 4.56B | ¥ 2.49B | ¥ 4.00B | ¥ 3.94B |
| EBITDA | ¥ 6.57B | ¥ 5.49B | ¥ 3.99B | ¥ 4.98B | ¥ 4.84B |
| Net Income | ¥ 5.03B | ¥ 2.29B | ¥ 2.30B | ¥ 3.06B | ¥ 2.95B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 10.35B | ¥ 11.48B | ¥ 8.76B | ¥ 9.44B | ¥ 7.15B |
| Total Assets | ¥ 36.42B | ¥ 33.04B | ¥ 28.67B | ¥ 27.50B | ¥ 25.31B |
| Total Debt | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 |
| Net Debt | ¥ -10.35B | ¥ -11.48B | ¥ -6.69B | ¥ -9.44B | ¥ -7.15B |
| Total Liabilities | ¥ 5.95B | ¥ 6.14B | ¥ 3.89B | ¥ 4.17B | ¥ 4.38B |
| Stockholders' Equity | ¥ 30.47B | ¥ 26.90B | ¥ 24.78B | ¥ 23.33B | ¥ 20.93B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.24B | ¥ 3.44B | ¥ 58.91M | ¥ 3.21B | ¥ 2.31B |
| Operating Cash Flow | ¥ 3.98B | ¥ 4.20B | ¥ 1.94B | ¥ 3.81B | ¥ 3.01B |
| Investing Cash Flow | ¥ -3.39B | ¥ 51.60M | ¥ -1.40B | ¥ -939.36M | ¥ -1.12B |
| Financing Cash Flow | ¥ -2.25B | ¥ -873.09M | ¥ -1.77B | ¥ -800.47M | ¥ -916.11M |