| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 19.50B | ¥ 17.63B | ¥ 14.83B | ¥ 10.88B | ¥ 9.41B |
| Gross Profit | ¥ 3.22B | ¥ 2.86B | ¥ 2.42B | ¥ 1.82B | ¥ 1.28B |
| Operating Income | ¥ 717.58M | ¥ 595.97M | ¥ 276.03M | ¥ -186.15M | ¥ -717.08M |
| EBITDA | ¥ 842.85M | ¥ 710.64M | ¥ 390.24M | ¥ 170.76M | ¥ -85.97M |
| Net Income | ¥ 587.06M | ¥ 429.04M | ¥ 230.16M | ¥ 102.97M | ¥ -420.33M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.19B | ¥ 906.59M | ¥ 807.27M | ¥ 713.92M | ¥ 682.29M |
| Total Assets | ¥ 6.32B | ¥ 5.93B | ¥ 5.70B | ¥ 5.10B | ¥ 4.70B |
| Total Debt | ¥ 314.06M | ¥ 479.49M | ¥ 793.33M | ¥ 1.05B | ¥ 1.17B |
| Net Debt | ¥ -824.80M | ¥ -427.10M | ¥ -13.94M | ¥ 340.63M | ¥ 534.29M |
| Total Liabilities | ¥ 3.23B | ¥ 3.26B | ¥ 3.35B | ¥ 2.93B | ¥ 2.58B |
| Stockholders' Equity | ¥ 3.09B | ¥ 2.67B | ¥ 2.35B | ¥ 2.17B | ¥ 2.12B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 663.77M | ¥ 519.25M | ¥ 443.46M | ¥ 276.00M | ¥ -374.55M |
| Operating Cash Flow | ¥ 708.11M | ¥ 605.32M | ¥ 471.14M | ¥ 285.00M | ¥ -360.02M |
| Investing Cash Flow | ¥ -58.41M | ¥ -53.87M | ¥ -35.61M | ¥ -8.24M | ¥ 8.99M |
| Financing Cash Flow | ¥ -418.78M | ¥ -420.16M | ¥ -373.52M | ¥ -197.71M | ¥ -166.24M |