| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 13.09B | ¥ 11.69B | ¥ 9.51B | ¥ 8.92B | ¥ 6.63B |
| Gross Profit | ¥ 2.88B | ¥ 2.87B | ¥ 2.43B | ¥ 2.61B | ¥ 2.45B |
| Operating Income | ¥ 420.73M | ¥ 269.39M | ¥ 450.18M | ¥ 389.00M | ¥ 210.66M |
| EBITDA | ¥ 774.57M | ¥ 464.08M | ¥ 689.74M | ¥ 619.13M | ¥ 387.54M |
| Net Income | ¥ 232.18M | ¥ 83.94M | ¥ 314.85M | ¥ 351.55M | ¥ -316.52M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.68B | ¥ 3.06B | ¥ 2.69B | ¥ 2.84B | ¥ 3.10B |
| Total Assets | ¥ 12.74B | ¥ 12.65B | ¥ 10.84B | ¥ 9.24B | ¥ 8.25B |
| Total Debt | ¥ 4.86B | ¥ 4.83B | ¥ 3.51B | ¥ 2.48B | ¥ 2.13B |
| Net Debt | ¥ 2.18B | ¥ 1.85B | ¥ 888.55M | ¥ -221.53M | ¥ -861.07M |
| Total Liabilities | ¥ 7.29B | ¥ 7.35B | ¥ 5.89B | ¥ 4.60B | ¥ 4.07B |
| Stockholders' Equity | ¥ 5.09B | ¥ 4.96B | ¥ 4.69B | ¥ 4.33B | ¥ 3.68B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 259.31M | ¥ 787.38M | ¥ -147.06M | ¥ 197.12M | ¥ 373.42M |
| Operating Cash Flow | ¥ 472.01M | ¥ 841.61M | ¥ -104.76M | ¥ 266.45M | ¥ 391.47M |
| Investing Cash Flow | ¥ -332.63M | ¥ -1.35B | ¥ -843.76M | ¥ -536.57M | ¥ -242.43M |
| Financing Cash Flow | ¥ -443.06M | ¥ 816.51M | ¥ 876.37M | ¥ -262.07M | ¥ -558.73M |