| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 5.01B | ¥ 4.63B | ¥ 4.09B | ¥ 3.40B | ¥ 2.74B |
| Gross Profit | ¥ 3.05B | ¥ 2.79B | ¥ 2.59B | ¥ 2.37B | ¥ 1.88B |
| Operating Income | ¥ 1.20B | ¥ 1.16B | ¥ 434.10M | ¥ 219.91M | ¥ 60.06M |
| EBITDA | ¥ 1.36B | ¥ 1.26B | ¥ 494.28M | ¥ 286.38M | ¥ 134.43M |
| Net Income | ¥ 848.97M | ¥ 839.29M | ¥ 288.57M | ¥ 168.69M | ¥ 72.31M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.08B | ¥ 2.23B | ¥ 1.23B | ¥ 594.76M | ¥ 305.57M |
| Total Assets | ¥ 4.19B | ¥ 3.20B | ¥ 2.11B | ¥ 1.29B | ¥ 952.33M |
| Total Debt | ¥ 69.22M | ¥ 43.65M | ¥ 74.74M | ¥ 109.12M | ¥ 243.50M |
| Net Debt | ¥ -2.01B | ¥ -2.18B | ¥ -1.16B | ¥ -485.64M | ¥ -62.07M |
| Total Liabilities | ¥ 1.29B | ¥ 1.07B | ¥ 819.69M | ¥ 857.93M | ¥ 689.66M |
| Stockholders' Equity | ¥ 2.90B | ¥ 2.13B | ¥ 1.29B | ¥ 431.36M | ¥ 262.67M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 0.00 | ¥ 1.07B | ¥ 193.79M | ¥ 466.28M | ¥ -4.69M |
| Operating Cash Flow | ¥ 961.40M | ¥ 1.20B | ¥ 307.59M | ¥ 553.49M | ¥ 43.87M |
| Investing Cash Flow | ¥ -977.56M | ¥ -144.88M | ¥ -192.83M | ¥ -129.91M | ¥ -58.80M |
| Financing Cash Flow | ¥ -133.71M | ¥ -62.43M | ¥ 520.29M | ¥ -134.38M | ¥ -135.38M |