| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 17.70B | ¥ 9.11B | ¥ 7.82B | ¥ 6.86B | ¥ 6.38B |
| Gross Profit | ¥ 16.35B | ¥ 7.83B | ¥ 6.64B | ¥ 5.67B | ¥ 5.28B |
| Operating Income | ¥ 10.54B | ¥ 2.65B | ¥ 2.46B | ¥ 2.07B | ¥ 1.83B |
| EBITDA | ¥ 11.00B | ¥ 2.93B | ¥ 2.53B | ¥ 2.75B | ¥ 2.26B |
| Net Income | ¥ 8.48B | ¥ 2.09B | ¥ 1.55B | ¥ 1.92B | ¥ 1.65B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 19.73B | ¥ 5.79B | ¥ 5.99B | ¥ 7.01B | ¥ 4.70B |
| Total Assets | ¥ 36.27B | ¥ 24.21B | ¥ 23.63B | ¥ 21.99B | ¥ 19.21B |
| Total Debt | ¥ 2.62B | ¥ 3.55B | ¥ 4.84B | ¥ 4.52B | ¥ 2.63B |
| Net Debt | ¥ -9.70B | ¥ 1.53B | ¥ 2.15B | ¥ 2.32B | ¥ -174.38M |
| Total Liabilities | ¥ 5.82B | ¥ 6.18B | ¥ 7.11B | ¥ 6.59B | ¥ 4.55B |
| Stockholders' Equity | ¥ 27.22B | ¥ 15.44B | ¥ 14.03B | ¥ 12.96B | ¥ 12.23B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 9.13B | ¥ 2.24B | ¥ 1.38B | ¥ 1.21B | ¥ 432.57M |
| Operating Cash Flow | ¥ 9.67B | ¥ 3.20B | ¥ 2.08B | ¥ 2.18B | ¥ 1.58B |
| Investing Cash Flow | ¥ -1.83B | ¥ -1.36B | ¥ -1.35B | ¥ -3.72B | ¥ -1.29B |
| Financing Cash Flow | ¥ 2.35B | ¥ -2.25B | ¥ -352.98M | ¥ 763.22M | ¥ -481.12M |