| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 40.81B | ¥ 43.80B | ¥ 30.91B | ¥ 29.22B | ¥ 18.66B |
| Gross Profit | ¥ 3.02B | ¥ 3.82B | ¥ 3.45B | ¥ 3.55B | ¥ 1.96B |
| Operating Income | ¥ 430.47M | ¥ 1.37B | ¥ 1.10B | ¥ 1.46B | ¥ 323.54M |
| EBITDA | ¥ 479.45M | ¥ 1.67B | ¥ 1.38B | ¥ 1.80B | ¥ 675.36M |
| Net Income | ¥ 787.81M | ¥ 1.20B | ¥ 1.01B | ¥ 1.33B | ¥ 403.36M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.73B | ¥ 4.38B | ¥ 4.50B | ¥ 4.46B | ¥ 4.58B |
| Total Assets | ¥ 20.54B | ¥ 19.76B | ¥ 16.87B | ¥ 15.96B | ¥ 14.20B |
| Total Debt | ¥ 8.15B | ¥ 7.91B | ¥ 6.61B | ¥ 6.63B | ¥ 5.86B |
| Net Debt | ¥ 3.41B | ¥ 3.53B | ¥ 2.24B | ¥ 2.17B | ¥ 1.28B |
| Total Liabilities | ¥ 9.65B | ¥ 9.58B | ¥ 7.90B | ¥ 8.01B | ¥ 7.36B |
| Stockholders' Equity | ¥ 10.27B | ¥ 9.59B | ¥ 8.43B | ¥ 7.47B | ¥ 6.40B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -93.34M | ¥ -1.23B | ¥ -290.00M | ¥ -626.08M | ¥ 2.72B |
| Operating Cash Flow | ¥ -70.73M | ¥ -1.21B | ¥ -275.00M | ¥ -608.65M | ¥ 2.75B |
| Investing Cash Flow | ¥ 387.05M | ¥ -25.63M | ¥ 449.62M | ¥ -24.68M | ¥ -437.46M |
| Financing Cash Flow | ¥ 35.94M | ¥ 1.10B | ¥ -138.88M | ¥ 491.05M | ¥ -135.20M |