| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 16.06B | ¥ 12.94B | ¥ 12.36B | ¥ 10.71B | ¥ 15.22B |
| Gross Profit | ¥ 2.96B | ¥ 2.84B | ¥ 2.67B | ¥ 2.21B | ¥ 2.40B |
| Operating Income | ¥ 710.34M | ¥ 538.35M | ¥ 385.39M | ¥ -66.59M | ¥ 13.93M |
| EBITDA | ¥ 1.16B | ¥ 991.39M | ¥ 916.43M | ¥ 341.30M | ¥ 384.44M |
| Net Income | ¥ 674.34M | ¥ 457.77M | ¥ 442.89M | ¥ -190.75M | ¥ 294.45M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.87B | ¥ 3.56B | ¥ 4.01B | ¥ 3.86B | ¥ 4.80B |
| Total Assets | ¥ 15.51B | ¥ 14.17B | ¥ 13.92B | ¥ 13.91B | ¥ 14.70B |
| Total Debt | ¥ 1.14B | ¥ 1.83B | ¥ 2.56B | ¥ 3.28B | ¥ 4.01B |
| Net Debt | ¥ -2.73B | ¥ -1.73B | ¥ -1.45B | ¥ -575.63M | ¥ -791.77M |
| Total Liabilities | ¥ 8.41B | ¥ 7.65B | ¥ 7.76B | ¥ 8.10B | ¥ 8.61B |
| Stockholders' Equity | ¥ 7.10B | ¥ 6.52B | ¥ 6.16B | ¥ 5.82B | ¥ 6.10B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.11B | ¥ 382.57M | ¥ 802.99M | ¥ -62.56M | ¥ -733.95M |
| Operating Cash Flow | ¥ 1.43B | ¥ 740.24M | ¥ 1.41B | ¥ 437.14M | ¥ 466.74M |
| Investing Cash Flow | ¥ -322.37M | ¥ -353.22M | ¥ -426.78M | ¥ -543.20M | ¥ 595.36M |
| Financing Cash Flow | ¥ -801.00M | ¥ -832.19M | ¥ -832.37M | ¥ -835.08M | ¥ -491.73M |