| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 6.44B | ¥ 5.98B | ¥ 6.05B | ¥ 5.24B | ¥ 4.95B |
| Gross Profit | ¥ 1.35B | ¥ 1.19B | ¥ 1.01B | ¥ 877.41M | ¥ 931.50M |
| Operating Income | ¥ 785.00M | ¥ 621.86M | ¥ 451.74M | ¥ 314.18M | ¥ 325.31M |
| EBITDA | ¥ 845.00M | ¥ 702.30M | ¥ 530.13M | ¥ 443.87M | ¥ 433.43M |
| Net Income | ¥ 518.00M | ¥ 414.33M | ¥ 293.24M | ¥ 254.91M | ¥ 243.24M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.51B | ¥ 3.45B | ¥ 2.40B | ¥ 2.66B | ¥ 2.35B |
| Total Assets | ¥ 12.04B | ¥ 11.93B | ¥ 11.41B | ¥ 9.54B | ¥ 8.85B |
| Total Debt | ¥ 4.31B | ¥ 4.00B | ¥ 4.36B | ¥ 3.24B | ¥ 3.34B |
| Net Debt | ¥ 1.80B | ¥ 552.72M | ¥ 1.96B | ¥ 582.89M | ¥ 989.21M |
| Total Liabilities | ¥ 6.09B | ¥ 6.31B | ¥ 6.26B | ¥ 5.06B | ¥ 4.55B |
| Stockholders' Equity | ¥ 5.95B | ¥ 5.62B | ¥ 5.14B | ¥ 4.48B | ¥ 4.30B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.04B | ¥ 1.41B | ¥ -2.09B | ¥ 452.57M | ¥ 280.81M |
| Operating Cash Flow | ¥ -871.00M | ¥ 1.48B | ¥ -1.95B | ¥ 504.04M | ¥ 334.12M |
| Investing Cash Flow | ¥ -193.00M | ¥ -135.33M | ¥ 174.70M | ¥ -4.48M | ¥ -150.18M |
| Financing Cash Flow | ¥ 122.00M | ¥ -296.43M | ¥ 1.48B | ¥ -203.95M | ¥ -244.45M |