| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 49.95B | ¥ 48.46B | ¥ 44.39B | ¥ 41.50B | ¥ 33.27B |
| Gross Profit | ¥ 29.28B | ¥ 27.90B | ¥ 25.04B | ¥ 24.21B | ¥ 20.63B |
| Operating Income | ¥ 4.23B | ¥ 3.42B | ¥ 2.21B | ¥ 1.89B | ¥ 1.40B |
| EBITDA | ¥ 5.34B | ¥ 6.74B | ¥ 3.19B | ¥ 12.86B | ¥ 2.02B |
| Net Income | ¥ 2.92B | ¥ 3.60B | ¥ 1.09B | ¥ 8.61B | ¥ 1.37B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 17.03B | ¥ 14.26B | ¥ 10.70B | ¥ 9.05B | ¥ 4.72B |
| Total Assets | ¥ 48.73B | ¥ 46.49B | ¥ 45.50B | ¥ 41.64B | ¥ 28.88B |
| Total Debt | ¥ 8.65B | ¥ 7.67B | ¥ 9.69B | ¥ 6.56B | ¥ 8.81B |
| Net Debt | ¥ -8.37B | ¥ -6.59B | ¥ -1.01B | ¥ -2.50B | ¥ 4.09B |
| Total Liabilities | ¥ 27.40B | ¥ 27.03B | ¥ 28.03B | ¥ 25.87B | ¥ 22.68B |
| Stockholders' Equity | ¥ 21.33B | ¥ 19.45B | ¥ 17.47B | ¥ 15.77B | ¥ 6.20B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 6.23B | ¥ 5.09B | ¥ -954.62M | ¥ 7.12B | ¥ 2.19B |
| Operating Cash Flow | ¥ 6.75B | ¥ 5.74B | ¥ -74.37M | ¥ 8.41B | ¥ 2.54B |
| Investing Cash Flow | ¥ -537.32M | ¥ 2.88B | ¥ -967.43M | ¥ -1.45B | ¥ -423.31M |
| Financing Cash Flow | ¥ -3.34B | ¥ -5.44B | ¥ 2.58B | ¥ -4.25B | ¥ -1.62B |