| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 5.38B | ¥ 5.54B | ¥ 3.52B | ¥ 2.36B | ¥ 1.55B |
| Gross Profit | ¥ 4.32B | ¥ 4.55B | ¥ 2.95B | ¥ 2.00B | ¥ 1.35B |
| Operating Income | ¥ 2.06B | ¥ 2.31B | ¥ 1.66B | ¥ 1.13B | ¥ 914.57M |
| EBITDA | ¥ 2.14B | ¥ 2.31B | ¥ 1.78B | ¥ 1.21B | ¥ 933.64M |
| Net Income | ¥ 1.87B | ¥ 2.06B | ¥ 1.45B | ¥ 1.00B | ¥ 828.13M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 8.29B | ¥ 5.86B | ¥ 3.78B | ¥ 2.20B | ¥ 7.26B |
| Total Assets | ¥ 10.85B | ¥ 8.04B | ¥ 4.97B | ¥ 3.14B | ¥ 7.88B |
| Total Debt | ¥ 9.69M | ¥ 6.71M | ¥ 2.73M | ¥ 2.59M | ¥ 0.00 |
| Net Debt | ¥ -6.30B | ¥ -4.02B | ¥ -2.50B | ¥ -1.33B | ¥ -7.10B |
| Total Liabilities | ¥ 917.03M | ¥ 918.14M | ¥ 602.03M | ¥ 301.19M | ¥ 6.86B |
| Stockholders' Equity | ¥ 9.92B | ¥ 7.11B | ¥ 4.36B | ¥ 2.83B | ¥ 1.02B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.48B | ¥ 1.79B | ¥ 1.42B | ¥ 778.39M | ¥ 581.21M |
| Operating Cash Flow | ¥ 1.90B | ¥ 2.04B | ¥ 1.65B | ¥ 931.64M | ¥ 692.40M |
| Investing Cash Flow | ¥ -471.99M | ¥ -1.11B | ¥ -527.28M | ¥ -858.74M | ¥ 1.56B |
| Financing Cash Flow | ¥ 892.40M | ¥ 582.95M | ¥ 51.81M | ¥ -5.79B | ¥ 4.48B |