| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 8.94B | ¥ 6.79B | ¥ 4.19B | ¥ 2.68B | ¥ 3.62B |
| Gross Profit | ¥ 6.83B | ¥ 5.11B | ¥ 2.99B | ¥ 1.70B | ¥ 2.36B |
| Operating Income | ¥ 1.07B | ¥ 693.75M | ¥ 432.24M | ¥ 62.67M | ¥ 348.73M |
| EBITDA | ¥ 1.24B | ¥ 752.09M | ¥ 676.04M | ¥ 268.88M | ¥ 404.70M |
| Net Income | ¥ 1.07B | ¥ 781.21M | ¥ 461.10M | ¥ 147.10M | ¥ 338.89M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 958.21M | ¥ 732.71M | ¥ 914.50M | ¥ 1.17B | ¥ 157.26M |
| Total Assets | ¥ 4.97B | ¥ 3.60B | ¥ 3.13B | ¥ 3.15B | ¥ 2.27B |
| Total Debt | ¥ 632.47M | ¥ 111.67M | ¥ 165.57M | ¥ 728.20M | ¥ 285.04M |
| Net Debt | ¥ -177.29M | ¥ -347.78M | ¥ -532.12M | ¥ -419.51M | ¥ 139.83M |
| Total Liabilities | ¥ 2.09B | ¥ 1.36B | ¥ 1.10B | ¥ 1.44B | ¥ 1.32B |
| Stockholders' Equity | ¥ 2.77B | ¥ 2.19B | ¥ 2.01B | ¥ 1.71B | ¥ 949.98M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 690.54M | ¥ 304.38M | ¥ 657.69M | ¥ -23.51M | ¥ 269.46M |
| Operating Cash Flow | ¥ 1.21B | ¥ 546.95M | ¥ 746.16M | ¥ 36.56M | ¥ 335.19M |
| Investing Cash Flow | ¥ -448.86M | ¥ -187.03M | ¥ -457.49M | ¥ -66.78M | ¥ -55.29M |
| Financing Cash Flow | ¥ -404.82M | ¥ -595.67M | ¥ -737.21M | ¥ 1.03B | ¥ -289.56M |