| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 71.51B | ¥ 64.18B | ¥ 52.79B | ¥ 46.71B | ¥ 42.41B |
| Gross Profit | ¥ 8.27B | ¥ 7.08B | ¥ 6.11B | ¥ 4.82B | ¥ 4.78B |
| Operating Income | ¥ 4.83B | ¥ 3.48B | ¥ 2.57B | ¥ 2.10B | ¥ 2.23B |
| EBITDA | ¥ 5.18B | ¥ 4.00B | ¥ 3.12B | ¥ 2.51B | ¥ 2.69B |
| Net Income | ¥ 3.77B | ¥ 2.55B | ¥ 1.69B | ¥ 1.39B | ¥ 1.51B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 14.87B | ¥ 13.85B | ¥ 13.15B | ¥ 14.05B | ¥ 15.14B |
| Total Assets | ¥ 45.13B | ¥ 40.95B | ¥ 37.63B | ¥ 35.40B | ¥ 34.62B |
| Total Debt | ¥ 54.56M | ¥ 60.12M | ¥ 62.34M | ¥ 61.13M | ¥ 63.48M |
| Net Debt | ¥ -14.81B | ¥ -13.79B | ¥ -13.08B | ¥ -13.99B | ¥ -15.08B |
| Total Liabilities | ¥ 10.22B | ¥ 8.27B | ¥ 6.87B | ¥ 5.81B | ¥ 5.32B |
| Stockholders' Equity | ¥ 34.85B | ¥ 32.62B | ¥ 30.70B | ¥ 29.56B | ¥ 29.28B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 2.51B | ¥ 1.75B | ¥ 738.17M | ¥ -104.25M | ¥ 2.25B |
| Operating Cash Flow | ¥ 2.91B | ¥ 2.05B | ¥ 2.13B | ¥ -29.79M | ¥ 2.28B |
| Investing Cash Flow | ¥ -1.33B | ¥ 630.42M | ¥ -3.17B | ¥ -82.08M | ¥ -89.93M |
| Financing Cash Flow | ¥ -1.50B | ¥ -1.03B | ¥ -882.28M | ¥ -1.01B | ¥ -830.21M |