| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 33.55B | ¥ 27.08B | ¥ 17.82B | ¥ 13.12B | ¥ 9.25B |
| Gross Profit | ¥ 9.18B | ¥ 6.66B | ¥ 4.07B | ¥ 3.06B | ¥ 2.07B |
| Operating Income | ¥ 2.19B | ¥ 1.51B | ¥ 1.11B | ¥ 793.11M | ¥ 401.37M |
| EBITDA | ¥ 2.40B | ¥ 1.55B | ¥ 1.12B | ¥ 788.78M | ¥ 480.17M |
| Net Income | ¥ 1.37B | ¥ 902.01M | ¥ 794.51M | ¥ 517.34M | ¥ 341.95M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.07B | ¥ 5.71B | ¥ 4.03B | ¥ 4.00B | ¥ 1.49B |
| Total Assets | ¥ 13.63B | ¥ 12.14B | ¥ 6.62B | ¥ 5.98B | ¥ 3.00B |
| Total Debt | ¥ 1.81B | ¥ 2.93B | ¥ 602.76M | ¥ 764.29M | ¥ 823.19M |
| Net Debt | ¥ -2.26B | ¥ -2.77B | ¥ -3.42B | ¥ -3.23B | ¥ -670.09M |
| Total Liabilities | ¥ 7.03B | ¥ 7.06B | ¥ 2.75B | ¥ 2.92B | ¥ 2.39B |
| Stockholders' Equity | ¥ 6.16B | ¥ 4.78B | ¥ 3.87B | ¥ 3.07B | ¥ 608.33M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.26B | ¥ 1.01B | ¥ 293.36M | ¥ 659.66M | ¥ 543.05M |
| Operating Cash Flow | ¥ 1.74B | ¥ 1.23B | ¥ 297.14M | ¥ 667.74M | ¥ 551.39M |
| Investing Cash Flow | ¥ -2.25B | ¥ -806.64M | ¥ -115.76M | ¥ -11.23M | ¥ -7.76M |
| Financing Cash Flow | ¥ -1.13B | ¥ 1.26B | ¥ -152.75M | ¥ 1.85B | ¥ -44.51M |