| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 4.54B | ¥ 3.33B | ¥ 3.00B | ¥ 3.07B | ¥ 2.35B |
| Gross Profit | ¥ 3.39B | ¥ 2.47B | ¥ 1.96B | ¥ 2.35B | ¥ 1.77B |
| Operating Income | ¥ 260.23M | ¥ 162.19M | ¥ -237.73M | ¥ 142.18M | ¥ 249.77M |
| EBITDA | ¥ 280.51M | ¥ 139.78M | ¥ -204.72M | ¥ 169.65M | ¥ 283.47M |
| Net Income | ¥ 262.25M | ¥ 150.78M | ¥ -265.79M | ¥ 110.69M | ¥ 200.51M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 556.66M | ¥ 447.72M | ¥ 278.88M | ¥ 294.54M | ¥ 80.86M |
| Total Assets | ¥ 1.45B | ¥ 1.08B | ¥ 893.41M | ¥ 1.36B | ¥ 1.02B |
| Total Debt | ¥ 215.10M | ¥ 154.04M | ¥ 193.38M | ¥ 239.59M | ¥ 250.08M |
| Net Debt | ¥ -327.49M | ¥ -292.79M | ¥ -85.50M | ¥ -98.61M | ¥ 169.22M |
| Total Liabilities | ¥ 633.05M | ¥ 479.32M | ¥ 409.67M | ¥ 573.39M | ¥ 646.70M |
| Stockholders' Equity | ¥ 820.78M | ¥ 600.27M | ¥ 483.74M | ¥ 787.32M | ¥ 372.98M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 134.58M | ¥ 257.76M | ¥ 70.38M | ¥ 79.47M | ¥ -214.20M |
| Operating Cash Flow | ¥ 137.14M | ¥ 261.87M | ¥ 76.73M | ¥ 92.08M | ¥ -207.05M |
| Investing Cash Flow | ¥ -20.13M | ¥ -3.67M | ¥ -10.06M | ¥ -12.60M | ¥ -764.00K |
| Financing Cash Flow | ¥ -18.29M | ¥ -92.56M | ¥ -87.35M | ¥ 129.86M | ¥ 207.00M |