| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.40B | ¥ 2.68B | ¥ 2.63B | ¥ 2.10B | ¥ 1.75B |
| Gross Profit | ¥ 1.56B | ¥ 1.87B | ¥ 1.85B | ¥ 1.45B | ¥ 1.26B |
| Operating Income | ¥ 278.96M | ¥ 347.93M | ¥ 438.38M | ¥ 155.81M | ¥ 176.03M |
| EBITDA | ¥ 480.36M | ¥ 549.05M | ¥ 713.41M | ¥ 447.55M | ¥ 550.45M |
| Net Income | ¥ 244.51M | ¥ 420.45M | ¥ 416.12M | ¥ 180.47M | ¥ 352.23M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.52B | ¥ 2.76B | ¥ 2.75B | ¥ 2.56B | ¥ 2.91B |
| Total Assets | ¥ 6.72B | ¥ 7.12B | ¥ 7.11B | ¥ 6.89B | ¥ 6.95B |
| Total Debt | ¥ 398.67M | ¥ 448.43M | ¥ 407.95M | ¥ 118.26M | ¥ 105.51M |
| Net Debt | ¥ -2.05B | ¥ -2.18B | ¥ -2.33B | ¥ -2.42B | ¥ -2.80B |
| Total Liabilities | ¥ 1.12B | ¥ 1.20B | ¥ 1.09B | ¥ 990.02M | ¥ 890.07M |
| Stockholders' Equity | ¥ 5.42B | ¥ 5.58B | ¥ 5.65B | ¥ 5.51B | ¥ 5.71B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 446.40M | ¥ 283.08M | ¥ 367.22M | ¥ -85.85M | ¥ 70.19M |
| Operating Cash Flow | ¥ 628.50M | ¥ 648.57M | ¥ 634.45M | ¥ 231.30M | ¥ 342.29M |
| Investing Cash Flow | ¥ -10.81M | ¥ 282.28M | ¥ -376.65M | ¥ -681.82M | ¥ -148.09M |
| Financing Cash Flow | ¥ -509.70M | ¥ -390.35M | ¥ -257.73M | ¥ -288.35M | ¥ -231.25M |