| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 76.71B | ¥ 59.20B | ¥ 51.89B | ¥ 49.86B | ¥ 34.62B |
| Gross Profit | ¥ 23.59B | ¥ 19.39B | ¥ 17.31B | ¥ 18.33B | ¥ 11.76B |
| Operating Income | ¥ 14.28B | ¥ 13.11B | ¥ 11.89B | ¥ 13.02B | ¥ 6.88B |
| EBITDA | ¥ 19.83B | ¥ 17.31B | ¥ 15.78B | ¥ 16.56B | ¥ 9.94B |
| Net Income | ¥ 9.30B | ¥ 9.45B | ¥ 7.70B | ¥ 7.74B | ¥ 3.30B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 96.77B | ¥ 85.22B | ¥ 70.76B | ¥ 67.94B | ¥ 27.77B |
| Total Assets | ¥ 205.22B | ¥ 182.47B | ¥ 141.09B | ¥ 127.99B | ¥ 79.36B |
| Total Debt | ¥ 23.44B | ¥ 12.28B | ¥ 6.66B | ¥ 9.37B | ¥ 9.41B |
| Net Debt | ¥ -73.33B | ¥ -72.94B | ¥ -64.10B | ¥ -57.38B | ¥ -18.35B |
| Total Liabilities | ¥ 51.89B | ¥ 46.93B | ¥ 25.66B | ¥ 26.52B | ¥ 24.41B |
| Stockholders' Equity | ¥ 80.22B | ¥ 68.56B | ¥ 56.26B | ¥ 47.12B | ¥ 28.81B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 7.43B | ¥ 4.24B | ¥ 8.53B | ¥ 10.00B | ¥ 337.57M |
| Operating Cash Flow | ¥ 14.84B | ¥ 13.14B | ¥ 13.86B | ¥ 15.32B | ¥ 9.34B |
| Investing Cash Flow | ¥ -13.48B | ¥ -6.61B | ¥ -8.92B | ¥ 31.69B | ¥ -13.02B |
| Financing Cash Flow | ¥ 8.56B | ¥ 1.94B | ¥ -4.84B | ¥ -491.96M | ¥ 5.48B |