| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 898.42M | ¥ 775.92M | ¥ 633.63M | ¥ 637.89M | ¥ 459.85M |
| Gross Profit | ¥ 477.00M | ¥ 415.88M | ¥ 344.66M | ¥ 333.06M | ¥ 221.53M |
| Operating Income | ¥ 98.57M | ¥ 74.77M | ¥ 60.06M | ¥ 15.01M | ¥ 40.98M |
| EBITDA | ¥ 159.15M | ¥ 120.72M | ¥ 125.30M | ¥ 51.65M | ¥ 67.83M |
| Net Income | ¥ 93.40M | ¥ 84.16M | ¥ 74.20M | ¥ 13.53M | ¥ 39.99M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 480.82M | ¥ 392.09M | ¥ 342.25M | ¥ 232.57M | ¥ 188.49M |
| Total Assets | ¥ 731.87M | ¥ 631.61M | ¥ 527.42M | ¥ 370.26M | ¥ 292.36M |
| Total Debt | ¥ 25.65M | ¥ 15.15M | ¥ 4.66M | ¥ 11.13M | ¥ 12.39M |
| Net Debt | ¥ -427.04M | ¥ -362.52M | ¥ -295.75M | ¥ -221.44M | ¥ -176.02M |
| Total Liabilities | ¥ 303.65M | ¥ 254.48M | ¥ 195.83M | ¥ 247.65M | ¥ 185.05M |
| Stockholders' Equity | ¥ 428.58M | ¥ 377.99M | ¥ 332.43M | ¥ 123.49M | ¥ 109.19M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 187.66M | ¥ 170.69M | ¥ 62.35M | ¥ 49.60M | ¥ 43.71M |
| Operating Cash Flow | ¥ 192.89M | ¥ 176.32M | ¥ 98.26M | ¥ 74.18M | ¥ 67.83M |
| Investing Cash Flow | ¥ -50.70M | ¥ -40.76M | ¥ -95.06M | ¥ -24.34M | ¥ -18.48M |
| Financing Cash Flow | ¥ -64.36M | ¥ -58.67M | ¥ 61.97M | ¥ -9.37M | ¥ -23.33M |