| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 444.83B | ¥ 365.91B | ¥ 270.97B | ¥ 280.04B | ¥ 328.31B |
| Gross Profit | ¥ 99.03B | ¥ 76.56B | ¥ 57.48B | ¥ 47.58B | ¥ 58.26B |
| Operating Income | ¥ 28.02B | ¥ 24.50B | ¥ 20.01B | ¥ 2.82B | ¥ 26.03B |
| EBITDA | ¥ 36.54B | ¥ 27.41B | ¥ 28.40B | ¥ 8.77B | ¥ 30.32B |
| Net Income | ¥ 40.51B | ¥ 23.66B | ¥ 17.48B | ¥ 2.47B | ¥ 19.34B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 112.35B | ¥ 101.77B | ¥ 107.83B | ¥ 67.78B | ¥ 86.17B |
| Total Assets | ¥ 508.42B | ¥ 403.16B | ¥ 324.25B | ¥ 273.51B | ¥ 292.89B |
| Total Debt | ¥ 41.84B | ¥ 36.01B | ¥ 29.83B | ¥ 26.06B | ¥ 30.68B |
| Net Debt | ¥ 10.32B | ¥ 2.35B | ¥ -3.81B | ¥ -1.55B | ¥ 7.17B |
| Total Liabilities | ¥ 241.93B | ¥ 213.95B | ¥ 159.99B | ¥ 129.58B | ¥ 155.46B |
| Stockholders' Equity | ¥ 266.39B | ¥ 188.74B | ¥ 164.00B | ¥ 143.66B | ¥ 137.21B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 21.37B | ¥ 32.00B | ¥ 35.03B | ¥ -10.19B | ¥ 2.62B |
| Operating Cash Flow | ¥ 34.14B | ¥ 39.30B | ¥ 41.30B | ¥ -4.39B | ¥ 9.79B |
| Investing Cash Flow | ¥ -71.68B | ¥ -35.39B | ¥ -35.17B | ¥ 15.55B | ¥ -45.01B |
| Financing Cash Flow | ¥ 30.77B | ¥ -4.00B | ¥ -504.97M | ¥ -7.85B | ¥ 4.50B |