| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.45B | ¥ 3.17B | ¥ 2.99B | ¥ 2.84B | ¥ 2.89B |
| Gross Profit | ¥ 2.07B | ¥ 1.72B | ¥ 1.73B | ¥ 1.35B | ¥ 1.46B |
| Operating Income | ¥ 554.38M | ¥ 368.36M | ¥ 344.88M | ¥ 97.42M | ¥ 284.46M |
| EBITDA | ¥ 695.60M | ¥ 522.10M | ¥ 471.42M | ¥ 235.87M | ¥ 413.06M |
| Net Income | ¥ 420.71M | ¥ 304.47M | ¥ 232.58M | ¥ -339.60M | ¥ 199.70M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.24B | ¥ 3.63B | ¥ 3.49B | ¥ 3.32B | ¥ 3.89B |
| Total Assets | ¥ 5.84B | ¥ 5.36B | ¥ 5.16B | ¥ 5.02B | ¥ 5.53B |
| Total Debt | ¥ 1.00B | ¥ 1.00B | ¥ 1.00B | ¥ 1.00B | ¥ 1.00B |
| Net Debt | ¥ -3.24B | ¥ -2.63B | ¥ -2.39B | ¥ -2.32B | ¥ -2.89B |
| Total Liabilities | ¥ 1.74B | ¥ 1.59B | ¥ 1.61B | ¥ 1.48B | ¥ 1.57B |
| Stockholders' Equity | ¥ 4.06B | ¥ 3.74B | ¥ 3.52B | ¥ 3.51B | ¥ 3.94B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 831.41M | ¥ 215.63M | ¥ 330.20M | ¥ -409.44M | ¥ 355.61M |
| Operating Cash Flow | ¥ 849.68M | ¥ 328.33M | ¥ 495.42M | ¥ 23.32M | ¥ 546.15M |
| Investing Cash Flow | ¥ -135.08M | ¥ -9.12M | ¥ -209.43M | ¥ -527.02M | ¥ -39.88M |
| Financing Cash Flow | ¥ -104.50M | ¥ -77.87M | ¥ -215.38M | ¥ -97.01M | ¥ 32.07M |