| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 612.52M | ¥ 499.50M | ¥ 383.46M | ¥ 418.41M | ¥ 247.87M |
| Gross Profit | ¥ 322.80M | ¥ 253.76M | ¥ 183.25M | ¥ 251.84M | ¥ 166.40M |
| Operating Income | ¥ 248.35M | ¥ 187.87M | ¥ 140.17M | ¥ 175.72M | ¥ 123.29M |
| EBITDA | ¥ 323.07M | ¥ 247.96M | ¥ 196.92M | ¥ 222.79M | ¥ 135.63M |
| Net Income | ¥ 107.78M | ¥ 104.76M | ¥ 65.03M | ¥ 83.21M | ¥ 41.62M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.13B | ¥ 639.60M | ¥ 593.50M | ¥ 282.19M | ¥ 182.40M |
| Total Assets | ¥ 2.29B | ¥ 1.25B | ¥ 1.22B | ¥ 994.80M | ¥ 948.75M |
| Total Debt | ¥ 244.90M | ¥ 746.00K | ¥ 30.00M | ¥ 30.00M | ¥ 30.00M |
| Net Debt | ¥ -883.12M | ¥ -638.85M | ¥ -556.84M | ¥ -302.89M | ¥ -205.56M |
| Total Liabilities | ¥ 692.63M | ¥ 201.50M | ¥ 241.97M | ¥ 235.71M | ¥ 300.98M |
| Stockholders' Equity | ¥ 1.36B | ¥ 883.46M | ¥ 911.40M | ¥ 553.87M | ¥ 597.73M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 79.72M | ¥ 169.64M | ¥ 97.21M | ¥ 167.73M | ¥ 58.59M |
| Operating Cash Flow | ¥ 215.86M | ¥ 212.19M | ¥ 174.33M | ¥ 232.93M | ¥ 135.77M |
| Investing Cash Flow | ¥ -142.84M | ¥ -56.98M | ¥ -75.51M | ¥ -56.06M | ¥ -87.80M |
| Financing Cash Flow | ¥ 395.63M | ¥ -107.18M | ¥ 206.31M | ¥ -54.79M | ¥ -45.13M |