| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 6.95B | ¥ 6.95B | ¥ 7.36B | ¥ 6.49B | ¥ 4.28B |
| Gross Profit | ¥ 1.85B | ¥ 2.06B | ¥ 2.06B | ¥ 1.79B | ¥ 1.18B |
| Operating Income | ¥ 734.83M | ¥ 922.19M | ¥ 1.01B | ¥ 781.59M | ¥ 470.64M |
| EBITDA | ¥ 888.79M | ¥ 1.12B | ¥ 1.14B | ¥ 890.68M | ¥ 564.95M |
| Net Income | ¥ 599.59M | ¥ 737.24M | ¥ 844.68M | ¥ 669.27M | ¥ 381.84M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.29B | ¥ 2.99B | ¥ 2.23B | ¥ 1.62B | ¥ 1.55B |
| Total Assets | ¥ 10.13B | ¥ 8.91B | ¥ 8.93B | ¥ 7.96B | ¥ 5.70B |
| Total Debt | ¥ 598.18M | ¥ 295.79M | ¥ 384.33M | ¥ 467.40M | ¥ 373.88M |
| Net Debt | ¥ -2.54B | ¥ -2.30B | ¥ -1.78B | ¥ -902.96M | ¥ -1.17B |
| Total Liabilities | ¥ 4.27B | ¥ 3.63B | ¥ 4.54B | ¥ 5.14B | ¥ 3.69B |
| Stockholders' Equity | ¥ 5.60B | ¥ 5.05B | ¥ 4.38B | ¥ 2.82B | ¥ 2.01B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 480.47M | ¥ 721.79M | ¥ 100.50M | ¥ 38.09M | ¥ 730.26M |
| Operating Cash Flow | ¥ 480.47M | ¥ 1.15B | ¥ 671.28M | ¥ 905.15M | ¥ 1.17B |
| Investing Cash Flow | ¥ -296.44M | ¥ -765.72M | ¥ -408.13M | ¥ -1.15B | ¥ -448.13M |
| Financing Cash Flow | ¥ 269.07M | ¥ -144.06M | ¥ 506.98M | ¥ 57.05M | ¥ 445.06M |