| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 20.17B | ¥ 17.74B | ¥ 17.65B | ¥ 14.72B | ¥ 14.07B |
| Gross Profit | ¥ 18.44B | ¥ 16.46B | ¥ 15.10B | ¥ 14.18B | ¥ 13.57B |
| Operating Income | ¥ 3.61B | ¥ 2.58B | ¥ 2.23B | ¥ 1.99B | ¥ 1.52B |
| EBITDA | ¥ 4.45B | ¥ 3.04B | ¥ 3.06B | ¥ 2.63B | ¥ 2.05B |
| Net Income | ¥ 2.08B | ¥ 1.52B | ¥ 1.63B | ¥ 1.49B | ¥ 1.05B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 9.22B | ¥ 6.34B | ¥ 4.73B | ¥ 5.27B | ¥ 5.82B |
| Total Assets | ¥ 32.52B | ¥ 18.47B | ¥ 18.12B | ¥ 13.82B | ¥ 13.31B |
| Total Debt | ¥ 12.72B | ¥ 5.18B | ¥ 5.73B | ¥ 2.65B | ¥ 3.54B |
| Net Debt | ¥ 7.79B | ¥ 979.32M | ¥ 1.94B | ¥ -644.51M | ¥ -816.31M |
| Total Liabilities | ¥ 20.60B | ¥ 9.50B | ¥ 10.10B | ¥ 5.86B | ¥ 6.69B |
| Stockholders' Equity | ¥ 10.23B | ¥ 8.42B | ¥ 7.55B | ¥ 7.57B | ¥ 6.17B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 2.36B | ¥ 861.79M | ¥ 1.02B | ¥ 1.36B | ¥ 421.66M |
| Operating Cash Flow | ¥ 2.65B | ¥ 1.31B | ¥ 3.52B | ¥ 2.14B | ¥ 1.06B |
| Investing Cash Flow | ¥ -3.26B | ¥ -357.28M | ¥ -4.17B | ¥ -1.94B | ¥ -896.50M |
| Financing Cash Flow | ¥ 1.31B | ¥ -1.39B | ¥ 1.61B | ¥ -731.01M | ¥ -1.75B |