| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 23.99B | ¥ 19.13B | ¥ 18.05B | ¥ 16.03B | ¥ 21.27B |
| Gross Profit | ¥ 3.96B | ¥ 2.82B | ¥ 2.92B | ¥ 2.19B | ¥ 2.77B |
| Operating Income | ¥ 627.37M | ¥ 596.97M | ¥ 609.45M | ¥ 519.29M | ¥ 663.53M |
| EBITDA | ¥ 627.37M | ¥ 1.17B | ¥ 1.33B | ¥ 1.11B | ¥ 1.14B |
| Net Income | ¥ 522.75M | ¥ 323.06M | ¥ 285.52M | ¥ 218.58M | ¥ 272.67M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 7.85B | ¥ 6.31B | ¥ 6.01B | ¥ 4.80B | ¥ 5.15B |
| Total Assets | ¥ 31.96B | ¥ 27.05B | ¥ 25.76B | ¥ 24.14B | ¥ 24.91B |
| Total Debt | ¥ 2.10B | ¥ 2.57B | ¥ 2.59B | ¥ 2.40B | ¥ 2.24B |
| Net Debt | ¥ -5.75B | ¥ -3.74B | ¥ -3.42B | ¥ -2.08B | ¥ -2.57B |
| Total Liabilities | ¥ 19.06B | ¥ 14.75B | ¥ 13.58B | ¥ 12.30B | ¥ 13.29B |
| Stockholders' Equity | ¥ 9.58B | ¥ 9.16B | ¥ 9.23B | ¥ 9.01B | ¥ 8.86B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 2.07B | ¥ 234.18M | ¥ 988.20M | ¥ -550.38M | ¥ -67.49M |
| Operating Cash Flow | ¥ 2.72B | ¥ 779.42M | ¥ 1.23B | ¥ -119.42M | ¥ 504.56M |
| Investing Cash Flow | ¥ -274.36M | ¥ 113.10M | ¥ -113.26M | ¥ -133.05M | ¥ -738.85M |
| Financing Cash Flow | ¥ -828.03M | ¥ -526.63M | ¥ -33.74M | ¥ -140.37M | ¥ -838.56M |