| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 834.78M | ¥ 516.51M | ¥ 472.95M | ¥ 430.99M | ¥ 657.04M |
| Gross Profit | ¥ 667.30M | ¥ 516.51M | ¥ 518.71M | ¥ 430.99M | ¥ 366.33M |
| Operating Income | ¥ 524.93M | ¥ 413.52M | ¥ 374.63M | ¥ 309.59M | ¥ 261.63M |
| EBITDA | ¥ 594.39M | ¥ 847.62M | ¥ 0.00 | ¥ 320.69M | ¥ 280.76M |
| Net Income | ¥ 264.95M | ¥ 271.04M | ¥ 259.88M | ¥ 226.10M | ¥ 195.92M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 806.46M | ¥ 840.97M | ¥ 635.26M | ¥ 634.99M | ¥ 650.16M |
| Total Assets | ¥ 13.12B | ¥ 13.06B | ¥ 12.41B | ¥ 10.91B | ¥ 9.43B |
| Total Debt | ¥ 8.37B | ¥ 3.37B | ¥ 8.20B | ¥ 7.07B | ¥ 5.94B |
| Net Debt | ¥ 7.57B | ¥ 2.53B | ¥ 7.56B | ¥ 6.44B | ¥ 5.29B |
| Total Liabilities | ¥ 9.85B | ¥ 10.47B | ¥ 10.01B | ¥ 8.69B | ¥ 7.37B |
| Stockholders' Equity | ¥ 3.27B | ¥ 2.58B | ¥ 2.40B | ¥ 2.22B | ¥ 2.05B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 275.93M | ¥ 77.70M | ¥ -667.35M | ¥ -680.03M | ¥ -682.00M |
| Operating Cash Flow | ¥ 582.60M | ¥ 136.60M | ¥ -635.56M | ¥ -670.90M | ¥ -676.43M |
| Investing Cash Flow | ¥ -326.95M | ¥ -86.59M | ¥ -46.27M | ¥ -68.22M | ¥ -30.79M |
| Financing Cash Flow | ¥ -350.49M | ¥ 156.38M | ¥ 682.11M | ¥ 723.93M | ¥ 944.12M |