| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 18.89B | ¥ 17.34B | ¥ 11.90B | ¥ 6.58B | ¥ 7.54B |
| Gross Profit | ¥ 12.52B | ¥ 11.11B | ¥ 8.74B | ¥ 4.78B | ¥ 5.65B |
| Operating Income | ¥ 3.17B | ¥ 2.42B | ¥ 1.87B | ¥ -24.19M | ¥ 895.29M |
| EBITDA | ¥ 4.44B | ¥ 3.52B | ¥ 2.91B | ¥ 839.95M | ¥ 1.56B |
| Net Income | ¥ 2.31B | ¥ 1.97B | ¥ 1.55B | ¥ -146.01M | ¥ 723.40M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 12.30B | ¥ 11.17B | ¥ 9.41B | ¥ 6.71B | ¥ 5.57B |
| Total Assets | ¥ 41.96B | ¥ 37.78B | ¥ 31.72B | ¥ 25.03B | ¥ 21.51B |
| Total Debt | ¥ 5.41B | ¥ 5.01B | ¥ 3.01B | ¥ 2.41B | ¥ 329.39M |
| Net Debt | ¥ -1.54B | ¥ -3.01B | ¥ -2.18B | ¥ -1.13B | ¥ -1.72B |
| Total Liabilities | ¥ 18.38B | ¥ 16.81B | ¥ 13.17B | ¥ 9.04B | ¥ 6.25B |
| Stockholders' Equity | ¥ 22.56B | ¥ 20.00B | ¥ 17.70B | ¥ 15.73B | ¥ 15.22B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 3.75B | ¥ 2.57B | ¥ 3.03B | ¥ -230.70M | ¥ 1.53B |
| Operating Cash Flow | ¥ 4.31B | ¥ 2.97B | ¥ 4.00B | ¥ 302.31M | ¥ 1.84B |
| Investing Cash Flow | ¥ -4.70B | ¥ -834.26M | ¥ -1.76B | ¥ -397.03M | ¥ -1.56B |
| Financing Cash Flow | ¥ -1.09B | ¥ 678.79M | ¥ -592.23M | ¥ 1.54B | ¥ -20.42M |