| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.64B | ¥ 1.39B | ¥ 1.18B | ¥ 1.10B | ¥ 927.75M |
| Gross Profit | ¥ 441.43M | ¥ 920.92M | ¥ 818.38M | ¥ 753.60M | ¥ 618.37M |
| Operating Income | ¥ 265.52M | ¥ 305.05M | ¥ 254.26M | ¥ 254.40M | ¥ 169.73M |
| EBITDA | ¥ 568.69M | ¥ 571.04M | ¥ 518.53M | ¥ 472.88M | ¥ 373.80M |
| Net Income | ¥ 131.29M | ¥ 122.61M | ¥ 91.17M | ¥ 111.23M | ¥ 55.91M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 241.12M | ¥ 219.41M | ¥ 276.75M | ¥ 190.31M | ¥ 112.16M |
| Total Assets | ¥ 5.66B | ¥ 5.22B | ¥ 4.93B | ¥ 4.37B | ¥ 3.54B |
| Total Debt | ¥ 3.46B | ¥ 3.09B | ¥ 2.77B | ¥ 2.23B | ¥ 1.66B |
| Net Debt | ¥ 3.22B | ¥ 2.87B | ¥ 2.49B | ¥ 2.04B | ¥ 1.55B |
| Total Liabilities | ¥ 4.36B | ¥ 3.85B | ¥ 3.69B | ¥ 3.01B | ¥ 2.29B |
| Stockholders' Equity | ¥ 1.03B | ¥ 1.15B | ¥ 1.13B | ¥ 1.14B | ¥ 1.04B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -135.52M | ¥ -203.29M | ¥ -266.27M | ¥ -329.25M | ¥ -304.39M |
| Operating Cash Flow | ¥ 574.91M | ¥ 488.08M | ¥ 375.31M | ¥ 455.95M | ¥ 357.36M |
| Investing Cash Flow | ¥ -614.88M | ¥ -763.35M | ¥ -450.64M | ¥ -828.07M | ¥ -660.70M |
| Financing Cash Flow | ¥ 14.42M | ¥ 220.97M | ¥ 161.95M | ¥ 450.90M | ¥ 342.67M |