| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 17.08B | ¥ 13.91B | ¥ 11.17B | ¥ 7.91B | ¥ 6.12B |
| Gross Profit | ¥ 12.33B | ¥ 10.15B | ¥ 8.21B | ¥ 5.68B | ¥ 4.35B |
| Operating Income | ¥ 6.38B | ¥ 4.54B | ¥ 3.71B | ¥ 2.66B | ¥ 2.11B |
| EBITDA | ¥ 5.64B | ¥ 4.75B | ¥ 3.95B | ¥ 2.71B | ¥ 2.13B |
| Net Income | ¥ 3.26B | ¥ 3.09B | ¥ 2.62B | ¥ 1.80B | ¥ 1.43B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 14.66B | ¥ 10.19B | ¥ 8.28B | ¥ 5.48B | ¥ 4.61B |
| Total Assets | ¥ 18.63B | ¥ 15.27B | ¥ 12.02B | ¥ 7.94B | ¥ 6.14B |
| Total Debt | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 |
| Net Debt | ¥ -14.66B | ¥ -10.19B | ¥ -8.28B | ¥ -5.48B | ¥ -4.61B |
| Total Liabilities | ¥ 3.82B | ¥ 3.17B | ¥ 2.57B | ¥ 1.48B | ¥ 1.23B |
| Stockholders' Equity | ¥ 14.79B | ¥ 12.08B | ¥ 9.45B | ¥ 6.46B | ¥ 4.91B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 5.10B | ¥ 3.17B | ¥ 3.28B | ¥ 1.63B | ¥ 1.50B |
| Operating Cash Flow | ¥ 5.15B | ¥ 3.32B | ¥ 3.31B | ¥ 1.81B | ¥ 1.55B |
| Investing Cash Flow | ¥ -164.09M | ¥ -950.67M | ¥ -644.71M | ¥ -707.87M | ¥ -59.17M |
| Financing Cash Flow | ¥ -615.54M | ¥ -456.44M | ¥ 136.18M | ¥ -238.47M | ¥ -125.39M |