| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 150.22B | ¥ 115.50B | ¥ 106.38B | ¥ 99.25B | ¥ 82.54B |
| Gross Profit | ¥ 42.71B | ¥ 33.33B | ¥ 28.63B | ¥ 27.50B | ¥ 25.23B |
| Operating Income | ¥ 3.00B | ¥ 5.41B | ¥ 2.24B | ¥ 2.61B | ¥ 1.72B |
| EBITDA | ¥ 12.69B | ¥ 15.53B | ¥ 12.17B | ¥ 7.40B | ¥ 5.14B |
| Net Income | ¥ 2.76B | ¥ 8.71B | ¥ 6.19B | ¥ 2.83B | ¥ 606.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 41.73B | ¥ 52.56B | ¥ 46.49B | ¥ 44.53B | ¥ 46.26B |
| Total Assets | ¥ 236.76B | ¥ 187.96B | ¥ 171.37B | ¥ 168.59B | ¥ 164.20B |
| Total Debt | ¥ 51.17B | ¥ 14.93B | ¥ 15.50B | ¥ 19.78B | ¥ 20.62B |
| Net Debt | ¥ 10.64B | ¥ -28.25B | ¥ -25.16B | ¥ -23.18B | ¥ -21.68B |
| Total Liabilities | ¥ 109.64B | ¥ 60.82B | ¥ 59.61B | ¥ 58.94B | ¥ 60.07B |
| Stockholders' Equity | ¥ 119.62B | ¥ 120.57B | ¥ 105.78B | ¥ 104.09B | ¥ 98.92B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -3.45B | ¥ 2.41B | ¥ 1.86B | ¥ 1.15B | ¥ 4.58B |
| Operating Cash Flow | ¥ 2.35B | ¥ 5.94B | ¥ 5.49B | ¥ 4.09B | ¥ 8.09B |
| Investing Cash Flow | ¥ -30.33B | ¥ -744.00M | ¥ -1.62B | ¥ -1.19B | ¥ -1.80B |
| Financing Cash Flow | ¥ 15.27B | ¥ -3.02B | ¥ -7.09B | ¥ -2.75B | ¥ -1.14B |