| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 13.27B | ¥ 10.62B | ¥ 9.06B | ¥ 6.19B | ¥ 3.72B |
| Gross Profit | ¥ 9.27B | ¥ 7.60B | ¥ 6.65B | ¥ 4.68B | ¥ 2.84B |
| Operating Income | ¥ 3.10B | ¥ 2.47B | ¥ 2.21B | ¥ 1.64B | ¥ 829.96M |
| EBITDA | ¥ 3.31B | ¥ 2.58B | ¥ 2.32B | ¥ 1.70B | ¥ 838.92M |
| Net Income | ¥ 1.95B | ¥ 1.43B | ¥ 1.27B | ¥ 1.04B | ¥ 480.41M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 6.06B | ¥ 6.07B | ¥ 5.66B | ¥ 4.31B | ¥ 4.37B |
| Total Assets | ¥ 10.90B | ¥ 10.08B | ¥ 9.07B | ¥ 6.52B | ¥ 5.31B |
| Total Debt | ¥ 133.07M | ¥ 419.65M | ¥ 625.93M | ¥ 364.63M | ¥ 450.00M |
| Net Debt | ¥ -5.22B | ¥ -5.12B | ¥ -5.02B | ¥ -3.95B | ¥ -3.92B |
| Total Liabilities | ¥ 3.69B | ¥ 3.35B | ¥ 3.77B | ¥ 2.50B | ¥ 2.27B |
| Stockholders' Equity | ¥ 7.19B | ¥ 6.72B | ¥ 5.30B | ¥ 4.02B | ¥ 3.04B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 2.45B | ¥ 1.10B | ¥ 2.06B | ¥ 1.74B | ¥ 1.27B |
| Operating Cash Flow | ¥ 2.48B | ¥ 1.19B | ¥ 2.18B | ¥ 1.74B | ¥ 1.38B |
| Investing Cash Flow | ¥ -799.18M | ¥ -1.07B | ¥ -813.00M | ¥ -1.63B | ¥ -150.77M |
| Financing Cash Flow | ¥ -1.87B | ¥ -230.19M | ¥ -33.32M | ¥ -175.12M | ¥ 2.03B |