| Dec 25 | Dec 24 | Dec 23 | Dec 22 | |
|---|---|---|---|---|
| Income Statement | ||||
| Total Revenue | ¥ 1.30B | ¥ 1.03B | ¥ 797.14M | ¥ 557.14M |
| Gross Profit | ¥ 738.90M | ¥ 600.97M | ¥ 468.97M | ¥ 324.52M |
| Operating Income | ¥ 279.62M | ¥ 215.04M | ¥ 140.32M | ¥ 69.83M |
| EBITDA | ¥ 279.89M | ¥ 203.63M | ¥ 142.60M | ¥ 71.71M |
| Net Income | ¥ 209.17M | ¥ 149.97M | ¥ 97.17M | ¥ 48.47M |
| Balance Sheet | ||||
| Cash & Short-Term Investments | ¥ 0.00 | ¥ 641.97M | ¥ 239.11M | ¥ 129.88M |
| Total Assets | ¥ 1.06B | ¥ 792.19M | ¥ 372.50M | ¥ 240.43M |
| Total Debt | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 40.00M |
| Net Debt | ¥ 0.00 | ¥ -641.97M | ¥ -239.11M | ¥ 40.00M |
| Total Liabilities | ¥ 168.28M | ¥ 129.42M | ¥ 105.35M | ¥ 99.37M |
| Stockholders' Equity | ¥ 889.69M | ¥ 662.77M | ¥ 267.16M | ¥ 141.06M |
| Cash Flow | ||||
| Free Cash Flow | ¥ 221.41M | ¥ 157.22M | ¥ 120.31M | ¥ 46.06M |
| Operating Cash Flow | ¥ 221.41M | ¥ 157.50M | ¥ 120.31M | ¥ 47.15M |
| Investing Cash Flow | ¥ 0.00 | ¥ -288.00K | ¥ 0.00 | ¥ -1.09M |
| Financing Cash Flow | ¥ 15.11M | ¥ 245.64M | ¥ -11.07M | ¥ 10.33M |