| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 5.16B | ¥ 5.66B | ¥ 4.75B | ¥ 6.16B | ¥ 5.58B |
| Gross Profit | ¥ 1.95B | ¥ 3.12B | ¥ 2.80B | ¥ 4.02B | ¥ 3.60B |
| Operating Income | ¥ 1.43B | ¥ 2.81B | ¥ 2.53B | ¥ 3.67B | ¥ 3.42B |
| EBITDA | ¥ 1.68B | ¥ 3.00B | ¥ 2.68B | ¥ 3.82B | ¥ 3.56B |
| Net Income | ¥ 872.61M | ¥ 2.11B | ¥ 2.08B | ¥ 2.66B | ¥ 2.47B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 308.08M | ¥ 964.35M | ¥ 954.74M | ¥ 742.76M | ¥ 2.66B |
| Total Assets | ¥ 13.61B | ¥ 12.99B | ¥ 10.94B | ¥ 9.49B | ¥ 6.04B |
| Total Debt | ¥ 946.66M | ¥ 955.88M | ¥ 1.31B | ¥ 978.44M | ¥ 277.96M |
| Net Debt | ¥ 846.86M | ¥ 325.94M | ¥ 577.54M | ¥ 426.57M | ¥ -2.11B |
| Total Liabilities | ¥ 5.40B | ¥ 4.72B | ¥ 3.52B | ¥ 3.18B | ¥ 1.47B |
| Stockholders' Equity | ¥ 8.16B | ¥ 8.23B | ¥ 7.37B | ¥ 6.33B | ¥ 4.58B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 834.70M | ¥ 1.90B | ¥ 1.22B | ¥ 787.50M | ¥ -1.27B |
| Operating Cash Flow | ¥ 1.10B | ¥ 2.35B | ¥ 1.71B | ¥ 3.09B | ¥ 3.03B |
| Investing Cash Flow | ¥ -640.56M | ¥ -818.88M | ¥ -903.88M | ¥ -4.28B | ¥ -873.80M |
| Financing Cash Flow | ¥ -998.89M | ¥ -1.63B | ¥ -620.77M | ¥ -649.88M | ¥ -641.01M |