| Dec 25 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 37.43B | ¥ 29.68B | ¥ 25.43B | ¥ 22.07B | ¥ 15.67B |
| Gross Profit | ¥ 33.69B | ¥ 26.73B | ¥ 23.07B | ¥ 20.12B | ¥ 14.59B |
| Operating Income | ¥ 10.10B | ¥ 4.89B | ¥ 3.39B | ¥ 611.00M | ¥ 2.27B |
| EBITDA | ¥ 12.83B | ¥ 7.53B | ¥ 5.58B | ¥ 2.56B | ¥ 3.62B |
| Net Income | ¥ 7.03B | ¥ 3.56B | ¥ 2.49B | ¥ 66.00M | ¥ 1.44B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 11.69B | ¥ 5.59B | ¥ 6.49B | ¥ 5.12B | ¥ 3.96B |
| Total Assets | ¥ 30.14B | ¥ 21.09B | ¥ 19.25B | ¥ 15.91B | ¥ 12.23B |
| Total Debt | ¥ 35.00M | ¥ 0.00 | ¥ 0.00 | ¥ 4.68B | ¥ 0.00 |
| Net Debt | ¥ -11.66B | ¥ -5.59B | ¥ -6.49B | ¥ -444.00M | ¥ -3.96B |
| Total Liabilities | ¥ 12.32B | ¥ 9.46B | ¥ 8.00B | ¥ 11.28B | ¥ 5.83B |
| Stockholders' Equity | ¥ 17.81B | ¥ 11.63B | ¥ 11.25B | ¥ 4.63B | ¥ 6.40B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 7.80B | ¥ 2.91B | ¥ 2.10B | ¥ -1.65B | ¥ 1.93B |
| Operating Cash Flow | ¥ 10.68B | ¥ 5.60B | ¥ 4.55B | ¥ 1.33B | ¥ 2.54B |
| Investing Cash Flow | ¥ -3.10B | ¥ -3.09B | ¥ -2.53B | ¥ -3.12B | ¥ -290.00M |
| Financing Cash Flow | ¥ -1.39B | ¥ -3.60B | ¥ -777.00M | ¥ 1.93B | ¥ -459.00M |