| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.14B | ¥ 1.92B | ¥ 1.59B | ¥ 1.29B | ¥ 1.10B |
| Gross Profit | ¥ 1.60B | ¥ 1.48B | ¥ 1.27B | ¥ 1.02B | ¥ 840.43M |
| Operating Income | ¥ 359.00M | ¥ 391.00M | ¥ 377.00M | ¥ 338.37M | ¥ 222.37M |
| EBITDA | ¥ 390.00M | ¥ 418.00M | ¥ 386.00M | ¥ 333.23M | ¥ 234.76M |
| Net Income | ¥ 128.00M | ¥ 268.00M | ¥ 267.00M | ¥ 222.64M | ¥ 152.65M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 928.00M | ¥ 821.00M | ¥ 1.11B | ¥ 937.04M | ¥ 682.94M |
| Total Assets | ¥ 1.88B | ¥ 1.65B | ¥ 1.47B | ¥ 1.11B | ¥ 807.26M |
| Total Debt | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 41.70M | ¥ 91.69M |
| Net Debt | ¥ -928.00M | ¥ -821.00M | ¥ -1.11B | ¥ -895.34M | ¥ -591.25M |
| Total Liabilities | ¥ 288.00M | ¥ 308.00M | ¥ 383.00M | ¥ 334.17M | ¥ 332.33M |
| Stockholders' Equity | ¥ 1.38B | ¥ 1.34B | ¥ 1.04B | ¥ 771.56M | ¥ 474.93M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 144.00M | ¥ -93.00M | ¥ 298.00M | ¥ 261.86M | ¥ 193.11M |
| Operating Cash Flow | ¥ 146.00M | ¥ -88.00M | ¥ 298.00M | ¥ 285.66M | ¥ 193.11M |
| Investing Cash Flow | ¥ -21.00M | ¥ -244.00M | ¥ -83.00M | ¥ -41.78M | ¥ -14.85M |
| Financing Cash Flow | ¥ -40.00M | ¥ 1.00M | ¥ -41.00M | ¥ 9.91M | ¥ -49.99M |