| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.01B | ¥ 805.86M | ¥ 1.21B | ¥ 1.20B | ¥ 1.11B |
| Gross Profit | ¥ 639.61M | ¥ 516.49M | ¥ 875.89M | ¥ 913.53M | ¥ 854.54M |
| Operating Income | ¥ 259.14M | ¥ 130.71M | ¥ 305.98M | ¥ 328.91M | ¥ 367.59M |
| EBITDA | ¥ 299.86M | ¥ 169.32M | ¥ 340.65M | ¥ 366.96M | ¥ 360.99M |
| Net Income | ¥ 265.08M | ¥ 124.99M | ¥ 277.82M | ¥ 307.72M | ¥ 322.36M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.22B | ¥ 1.89B | ¥ 2.10B | ¥ 1.72B | ¥ 1.74B |
| Total Assets | ¥ 3.66B | ¥ 3.47B | ¥ 3.65B | ¥ 3.41B | ¥ 3.00B |
| Total Debt | ¥ 3.78M | ¥ 866.44K | ¥ 1.75M | ¥ 1.31M | ¥ 1.23M |
| Net Debt | ¥ -1.41B | ¥ -1.14B | ¥ -1.26B | ¥ -955.88M | ¥ -1.74B |
| Total Liabilities | ¥ 591.90M | ¥ 644.39M | ¥ 770.33M | ¥ 690.07M | ¥ 530.58M |
| Stockholders' Equity | ¥ 2.99B | ¥ 2.82B | ¥ 2.88B | ¥ 2.72B | ¥ 2.47B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 351.97M | ¥ -51.07M | ¥ 478.47M | ¥ 16.10M | ¥ -34.62M |
| Operating Cash Flow | ¥ 409.57M | ¥ -1.90M | ¥ 511.71M | ¥ 41.01M | ¥ 164.79M |
| Investing Cash Flow | ¥ -124.01M | ¥ 55.84M | ¥ -81.56M | ¥ -762.61M | ¥ -190.35M |
| Financing Cash Flow | ¥ -28.75M | ¥ -183.14M | ¥ -121.33M | ¥ -59.04M | ¥ 1.07B |