| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 5.94B | ¥ 4.77B | ¥ 3.56B | ¥ 2.99B | ¥ 2.76B |
| Gross Profit | ¥ 2.84B | ¥ 1.96B | ¥ 1.72B | ¥ 1.56B | ¥ 1.46B |
| Operating Income | ¥ 1.05B | ¥ 526.39M | ¥ 363.57M | ¥ 263.67M | ¥ 260.50M |
| EBITDA | ¥ 1.15B | ¥ 673.28M | ¥ 538.63M | ¥ 379.65M | ¥ 329.51M |
| Net Income | ¥ 751.74M | ¥ 384.90M | ¥ 325.66M | ¥ 229.64M | ¥ 183.78M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.56B | ¥ 3.58B | ¥ 1.91B | ¥ 1.37B | ¥ 1.89B |
| Total Assets | ¥ 6.94B | ¥ 5.42B | ¥ 3.78B | ¥ 2.80B | ¥ 2.85B |
| Total Debt | ¥ 1.01B | ¥ 1.07B | ¥ 399.10M | ¥ 54.78M | ¥ 135.02M |
| Net Debt | ¥ -3.55B | ¥ -2.51B | ¥ -1.51B | ¥ -1.32B | ¥ -1.76B |
| Total Liabilities | ¥ 4.11B | ¥ 3.28B | ¥ 1.99B | ¥ 1.37B | ¥ 1.41B |
| Stockholders' Equity | ¥ 2.83B | ¥ 2.13B | ¥ 1.79B | ¥ 1.42B | ¥ 1.44B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.29B | ¥ 1.12B | ¥ 325.61M | ¥ -194.79M | ¥ 263.93M |
| Operating Cash Flow | ¥ 1.30B | ¥ 1.18B | ¥ 528.63M | ¥ -110.90M | ¥ 299.49M |
| Investing Cash Flow | ¥ -85.72M | ¥ -126.11M | ¥ -266.57M | ¥ -87.81M | ¥ -26.95M |
| Financing Cash Flow | ¥ -233.60M | ¥ 618.49M | ¥ 264.36M | ¥ -326.80M | ¥ 698.79M |