| Dec 25 | Dec 24 | Dec 23 | Jun 23 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.10B | ¥ 1.95B | ¥ 1.52B | ¥ 1.31B | ¥ 3.12B |
| Gross Profit | ¥ 417.65M | ¥ 410.03M | ¥ 454.16M | ¥ 421.22M | ¥ 839.33M |
| Operating Income | ¥ 165.72M | ¥ 166.44M | ¥ 165.06M | ¥ 126.39M | ¥ 334.14M |
| EBITDA | ¥ 187.66M | ¥ 184.16M | ¥ 182.79M | ¥ 154.22M | ¥ 601.06M |
| Net Income | ¥ 23.99M | ¥ 18.95M | ¥ 23.01M | ¥ 31.36M | ¥ 17.66M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.16B | ¥ 994.12M | ¥ 947.90M | ¥ 757.12M | ¥ 600.08M |
| Total Assets | ¥ 6.01B | ¥ 5.92B | ¥ 5.85B | ¥ 5.83B | ¥ 5.74B |
| Total Debt | ¥ 19.23M | ¥ 29.17M | ¥ 27.75M | ¥ 11.45M | ¥ 203.18M |
| Net Debt | ¥ -1.14B | ¥ -964.95M | ¥ -920.15M | ¥ -745.67M | ¥ -396.90M |
| Total Liabilities | ¥ 1.47B | ¥ 1.44B | ¥ 1.39B | ¥ 1.38B | ¥ 1.34B |
| Stockholders' Equity | ¥ 4.36B | ¥ 4.29B | ¥ 4.27B | ¥ 4.25B | ¥ 4.22B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 83.18M | ¥ 63.12M | ¥ 56.54M | ¥ 306.82M | ¥ -494.21M |
| Operating Cash Flow | ¥ 124.84M | ¥ 91.34M | ¥ 86.18M | ¥ 327.37M | ¥ -368.21M |
| Investing Cash Flow | ¥ -44.31M | ¥ -15.80M | ¥ 234.22M | ¥ -58.31M | ¥ 1.73B |
| Financing Cash Flow | ¥ 25.30M | ¥ -29.33M | ¥ -129.61M | ¥ -112.03M | ¥ -3.22B |