| Dec 25 | Dec 24 | Dec 23 | Dec 22 | |
|---|---|---|---|---|
| Income Statement | ||||
| Total Revenue | ¥ 1.50B | ¥ 1.19B | ¥ 1.11B | ¥ 930.45M |
| Gross Profit | ¥ 845.89M | ¥ 754.83M | ¥ 655.71M | ¥ 640.68M |
| Operating Income | ¥ 299.55M | ¥ 281.04M | ¥ 236.41M | ¥ 234.55M |
| EBITDA | ¥ 310.87M | ¥ 281.80M | ¥ 256.39M | ¥ 238.65M |
| Net Income | ¥ 220.74M | ¥ 177.37M | ¥ 171.67M | ¥ 145.69M |
| Balance Sheet | ||||
| Cash & Short-Term Investments | ¥ 583.36M | ¥ 480.38M | ¥ 756.09M | ¥ 693.30M |
| Total Assets | ¥ 9.28B | ¥ 8.79B | ¥ 8.10B | ¥ 5.64B |
| Total Debt | ¥ 6.92B | ¥ 7.29B | ¥ 6.77B | ¥ 4.56B |
| Net Debt | ¥ 6.33B | ¥ 6.81B | ¥ 6.02B | ¥ 3.87B |
| Total Liabilities | ¥ 7.16B | ¥ 7.52B | ¥ 6.99B | ¥ 4.70B |
| Stockholders' Equity | ¥ 2.12B | ¥ 1.27B | ¥ 1.10B | ¥ 937.89M |
| Cash Flow | ||||
| Free Cash Flow | ¥ -102.30M | ¥ -785.02M | ¥ -2.21B | ¥ 906.72M |
| Operating Cash Flow | ¥ -69.76M | ¥ -782.74M | ¥ -2.19B | ¥ 911.23M |
| Investing Cash Flow | ¥ -73.69M | ¥ -20.59M | ¥ 45.95M | ¥ 32.38M |
| Financing Cash Flow | ¥ 250.22M | ¥ 509.20M | ¥ 2.17B | ¥ -1.17B |