| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 17.10B | ¥ 16.59B | ¥ 12.24B | ¥ 9.64B | ¥ 7.38B |
| Gross Profit | ¥ 6.09B | ¥ 5.90B | ¥ 4.27B | ¥ 3.21B | ¥ 2.63B |
| Operating Income | ¥ 1.19B | ¥ 1.11B | ¥ 712.00M | ¥ 501.43M | ¥ 600.20M |
| EBITDA | ¥ 1.44B | ¥ 1.84B | ¥ 897.00M | ¥ 454.47M | ¥ 636.32M |
| Net Income | ¥ 696.00M | ¥ 973.00M | ¥ 456.00M | ¥ 232.58M | ¥ 388.41M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.38B | ¥ 5.45B | ¥ 3.85B | ¥ 2.98B | ¥ 2.43B |
| Total Assets | ¥ 10.03B | ¥ 11.40B | ¥ 11.98B | ¥ 5.60B | ¥ 5.08B |
| Total Debt | ¥ 2.92B | ¥ 3.88B | ¥ 5.19B | ¥ 682.22M | ¥ 965.88M |
| Net Debt | ¥ -459.00M | ¥ -1.57B | ¥ 1.35B | ¥ -2.30B | ¥ -1.46B |
| Total Liabilities | ¥ 5.27B | ¥ 6.84B | ¥ 8.36B | ¥ 2.35B | ¥ 3.00B |
| Stockholders' Equity | ¥ 4.76B | ¥ 4.56B | ¥ 3.57B | ¥ 3.24B | ¥ 2.08B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -466.00M | ¥ 560.00M | ¥ 604.00M | ¥ -33.20M | ¥ 331.65M |
| Operating Cash Flow | ¥ -326.00M | ¥ 777.00M | ¥ 647.00M | ¥ 255.25M | ¥ 421.96M |
| Investing Cash Flow | ¥ -135.00M | ¥ 2.14B | ¥ -3.66B | ¥ -329.86M | ¥ -399.68M |
| Financing Cash Flow | ¥ -1.60B | ¥ -1.35B | ¥ 4.07B | ¥ 626.85M | ¥ -277.61M |