| Dec 25 | Dec 24 | Dec 23 | Dec 22 | |
|---|---|---|---|---|
| Income Statement | ||||
| Total Revenue | ¥ 1.39B | ¥ 1.28B | ¥ 1.15B | ¥ 1.02B |
| Gross Profit | ¥ 1.06B | ¥ 964.50M | ¥ 881.73M | ¥ 779.27M |
| Operating Income | ¥ 245.12M | ¥ 200.96M | ¥ 95.39M | ¥ 71.46M |
| EBITDA | ¥ 242.28M | ¥ 204.91M | ¥ 118.49M | ¥ 128.20M |
| Net Income | ¥ 177.57M | ¥ 126.28M | ¥ 83.77M | ¥ 97.27M |
| Balance Sheet | ||||
| Cash & Short-Term Investments | ¥ 1.40B | ¥ 1.32B | ¥ 880.09M | ¥ 757.25M |
| Total Assets | ¥ 2.20B | ¥ 2.00B | ¥ 1.62B | ¥ 1.33B |
| Total Debt | ¥ 2.18M | ¥ 2.83M | ¥ 269.00K | ¥ 1.06M |
| Net Debt | ¥ -1.40B | ¥ -1.32B | ¥ -879.82M | ¥ -756.19M |
| Total Liabilities | ¥ 519.22M | ¥ 513.01M | ¥ 443.34M | ¥ 386.44M |
| Stockholders' Equity | ¥ 1.20B | ¥ 946.47M | ¥ 573.02M | ¥ 474.79M |
| Cash Flow | ||||
| Free Cash Flow | ¥ 106.55M | ¥ 222.86M | ¥ 103.20M | ¥ 63.94M |
| Operating Cash Flow | ¥ 106.55M | ¥ 225.83M | ¥ 120.33M | ¥ 69.79M |
| Investing Cash Flow | ¥ -89.28M | ¥ -24.00M | ¥ -32.22M | ¥ -23.79M |
| Financing Cash Flow | ¥ 63.58M | ¥ 208.74M | ¥ -788.00K | ¥ -757.00K |