| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 4.93B | ¥ 3.64B | ¥ 3.63B | ¥ 3.33B | ¥ 2.96B |
| Gross Profit | ¥ 2.57B | ¥ 2.12B | ¥ 2.17B | ¥ 2.26B | ¥ 2.04B |
| Operating Income | ¥ 278.39M | ¥ 164.44M | ¥ 318.93M | ¥ 392.66M | ¥ 365.46M |
| EBITDA | ¥ 251.70M | ¥ 460.15M | ¥ 633.73M | ¥ 687.80M | ¥ 640.18M |
| Net Income | ¥ -142.20M | ¥ 68.77M | ¥ 197.02M | ¥ 236.06M | ¥ 239.65M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.56B | ¥ 1.41B | ¥ 1.45B | ¥ 1.32B | ¥ 1.39B |
| Total Assets | ¥ 3.21B | ¥ 3.52B | ¥ 3.16B | ¥ 3.10B | ¥ 3.14B |
| Total Debt | ¥ 679.41M | ¥ 844.33M | ¥ 634.53M | ¥ 884.07M | ¥ 978.43M |
| Net Debt | ¥ -878.91M | ¥ -562.76M | ¥ -817.13M | ¥ -436.52M | ¥ -413.31M |
| Total Liabilities | ¥ 1.52B | ¥ 1.59B | ¥ 1.18B | ¥ 1.30B | ¥ 1.49B |
| Stockholders' Equity | ¥ 1.66B | ¥ 1.88B | ¥ 1.94B | ¥ 1.77B | ¥ 1.63B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 569.64M | ¥ 372.03M | ¥ 402.59M | ¥ 212.35M | ¥ 459.54M |
| Operating Cash Flow | ¥ 590.44M | ¥ 386.26M | ¥ 564.85M | ¥ 433.65M | ¥ 573.32M |
| Investing Cash Flow | ¥ -188.14M | ¥ -489.39M | ¥ -156.65M | ¥ -258.70M | ¥ -280.16M |
| Financing Cash Flow | ¥ -264.20M | ¥ 53.97M | ¥ -292.83M | ¥ -315.63M | ¥ -23.97M |