| Dec 25 | Dec 24 | Dec 24 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 187.77M | ¥ 468.38M | ¥ 252.03M | ¥ 605.68M | ¥ 1.30B |
| Gross Profit | ¥ 187.77M | ¥ 468.38M | ¥ 252.03M | ¥ 605.68M | ¥ 1.30B |
| Operating Income | ¥ 47.77M | ¥ 244.63M | ¥ 96.37M | ¥ 445.98M | ¥ 1.03B |
| EBITDA | ¥ 48.68M | ¥ 191.59M | ¥ 102.07M | ¥ 422.60M | ¥ 1.03B |
| Net Income | ¥ 46.38M | ¥ 198.57M | ¥ 65.13M | ¥ 303.48M | ¥ 770.15M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.58B | ¥ 1.85B | ¥ 2.48B | ¥ 1.57B | ¥ 1.98B |
| Total Assets | ¥ 3.15B | ¥ 3.13B | ¥ 3.09B | ¥ 2.69B | ¥ 2.90B |
| Total Debt | ¥ 821.35K | ¥ 7.85M | ¥ 4.73M | ¥ 3.10M | ¥ 6.07M |
| Net Debt | ¥ -2.58B | ¥ -1.83B | ¥ -2.48B | ¥ -1.56B | ¥ -1.97B |
| Total Liabilities | ¥ 549.22M | ¥ 706.36M | ¥ 543.10M | ¥ 515.50M | ¥ 575.40M |
| Stockholders' Equity | ¥ 2.59B | ¥ 2.42B | ¥ 2.54B | ¥ 2.18B | ¥ 2.32B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 32.30M | ¥ 372.16M | ¥ 1.56M | ¥ 125.92M | ¥ 510.53M |
| Operating Cash Flow | ¥ 32.34M | ¥ 372.21M | ¥ 1.60M | ¥ 134.50M | ¥ 523.49M |
| Investing Cash Flow | ¥ 60.81M | ¥ -256.59M | ¥ 725.63M | ¥ -96.90M | ¥ 537.68M |
| Financing Cash Flow | ¥ -1.25M | ¥ 153.22M | ¥ -82.43M | ¥ -452.39M | ¥ 529.98M |