| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 4.01B | ¥ 4.45B | ¥ 4.08B | ¥ 3.20B | ¥ 2.32B |
| Gross Profit | ¥ 1.02B | ¥ 1.31B | ¥ 1.29B | ¥ 1.02B | ¥ 744.66M |
| Operating Income | ¥ 393.43M | ¥ 821.14M | ¥ 889.10M | ¥ 666.82M | ¥ 593.77M |
| EBITDA | ¥ 951.82M | ¥ 999.10M | ¥ 1.11B | ¥ 868.43M | ¥ 623.67M |
| Net Income | ¥ 164.53M | ¥ 598.26M | ¥ 682.93M | ¥ 476.78M | ¥ 441.46M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 741.02M | ¥ 651.59M | ¥ 755.89M | ¥ 884.71M | ¥ 1.10B |
| Total Assets | ¥ 10.67B | ¥ 10.93B | ¥ 10.73B | ¥ 7.24B | ¥ 6.69B |
| Total Debt | ¥ 2.45B | ¥ 2.79B | ¥ 2.72B | ¥ 1.29B | ¥ 1.23B |
| Net Debt | ¥ 1.97B | ¥ 2.42B | ¥ 2.16B | ¥ 435.35M | ¥ 524.59M |
| Total Liabilities | ¥ 3.88B | ¥ 4.25B | ¥ 4.48B | ¥ 2.30B | ¥ 2.21B |
| Stockholders' Equity | ¥ 6.77B | ¥ 6.65B | ¥ 6.23B | ¥ 4.93B | ¥ 4.46B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 466.39M | ¥ 92.02M | ¥ -157.98M | ¥ 92.26M | ¥ -236.84M |
| Operating Cash Flow | ¥ 949.98M | ¥ 707.13M | ¥ 782.84M | ¥ 685.38M | ¥ 426.25M |
| Investing Cash Flow | ¥ -412.62M | ¥ -671.09M | ¥ -2.86B | ¥ -372.06M | ¥ -850.85M |
| Financing Cash Flow | ¥ -476.79M | ¥ -216.56M | ¥ 1.78B | ¥ -154.21M | ¥ 754.50M |