| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 28.02B | ¥ 26.57B | ¥ 23.39B | ¥ 13.59B | ¥ 17.52B |
| Gross Profit | ¥ 16.12B | ¥ 15.53B | ¥ 13.53B | ¥ 7.58B | ¥ 7.61B |
| Operating Income | ¥ 3.54B | ¥ 2.37B | ¥ 2.02B | ¥ 871.00M | ¥ 2.31B |
| EBITDA | ¥ 3.88B | ¥ 3.11B | ¥ 2.70B | ¥ 2.72B | ¥ 4.05B |
| Net Income | ¥ 1.84B | ¥ 2.01B | ¥ 1.27B | ¥ 1.71B | ¥ 2.37B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 12.11B | ¥ 15.72B | ¥ 12.45B | ¥ 8.95B | ¥ 8.77B |
| Total Assets | ¥ 32.37B | ¥ 28.80B | ¥ 30.59B | ¥ 24.14B | ¥ 21.37B |
| Total Debt | ¥ 4.60B | ¥ 4.32B | ¥ 5.65B | ¥ 7.53B | ¥ 9.67B |
| Net Debt | ¥ -7.51B | ¥ -5.32B | ¥ -6.80B | ¥ -1.43B | ¥ 897.00M |
| Total Liabilities | ¥ 15.80B | ¥ 14.07B | ¥ 17.30B | ¥ 14.23B | ¥ 13.24B |
| Stockholders' Equity | ¥ 15.30B | ¥ 13.73B | ¥ 12.34B | ¥ 9.19B | ¥ 7.47B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 3.66B | ¥ 1.25B | ¥ 3.21B | ¥ 2.12B | ¥ 3.07B |
| Operating Cash Flow | ¥ 3.79B | ¥ 2.27B | ¥ 4.12B | ¥ 2.81B | ¥ 3.63B |
| Investing Cash Flow | ¥ -1.33B | ¥ -3.63B | ¥ -583.00M | ¥ -952.00M | ¥ -1.72B |
| Financing Cash Flow | ¥ -812.00M | ¥ -1.40B | ¥ -121.00M | ¥ -1.78B | ¥ -253.00M |