| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 336.30B | ¥ 240.19B | ¥ 179.20B | ¥ 147.96B | ¥ 101.61B |
| Gross Profit | ¥ 46.38B | ¥ 38.20B | ¥ 27.42B | ¥ 20.90B | ¥ 17.41B |
| Operating Income | ¥ 11.22B | ¥ 8.77B | ¥ 2.51B | ¥ -5.68B | ¥ 1.84B |
| EBITDA | ¥ 26.19B | ¥ 11.02B | ¥ 5.23B | ¥ 3.90B | ¥ 4.30B |
| Net Income | ¥ 16.42B | ¥ 16.63B | ¥ 5.31B | ¥ 5.26B | ¥ 4.85B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 68.25B | ¥ 40.87B | ¥ 35.75B | ¥ 33.34B | ¥ 28.01B |
| Total Assets | ¥ 290.53B | ¥ 229.39B | ¥ 192.60B | ¥ 157.83B | ¥ 134.34B |
| Total Debt | ¥ 23.12B | ¥ 6.51B | ¥ 8.10B | ¥ 13.16B | ¥ 4.51B |
| Net Debt | ¥ -45.13B | ¥ -34.35B | ¥ -27.65B | ¥ -20.18B | ¥ -23.51B |
| Total Liabilities | ¥ 196.88B | ¥ 136.97B | ¥ 107.45B | ¥ 81.63B | ¥ 64.12B |
| Stockholders' Equity | ¥ 92.44B | ¥ 86.74B | ¥ 80.51B | ¥ 75.13B | ¥ 68.61B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 42.71B | ¥ 23.47B | ¥ 7.02B | ¥ 5.68B | ¥ 9.25B |
| Operating Cash Flow | ¥ 46.73B | ¥ 26.51B | ¥ 22.34B | ¥ 16.02B | ¥ 15.35B |
| Investing Cash Flow | ¥ -24.45B | ¥ -9.13B | ¥ -16.14B | ¥ -12.13B | ¥ -7.16B |
| Financing Cash Flow | ¥ -1.42B | ¥ -13.30B | ¥ -2.76B | ¥ 1.33B | ¥ 916.02M |