| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.41B | ¥ 2.11B | ¥ 2.04B | ¥ 2.22B | ¥ 2.37B |
| Gross Profit | ¥ 1.85B | ¥ 1.60B | ¥ 1.46B | ¥ 1.63B | ¥ 1.78B |
| Operating Income | ¥ 549.61M | ¥ 422.23M | ¥ 230.93M | ¥ 416.49M | ¥ 601.60M |
| EBITDA | ¥ 739.43M | ¥ 500.83M | ¥ 299.00M | ¥ 527.25M | ¥ 575.05M |
| Net Income | ¥ 448.09M | ¥ 401.81M | ¥ 258.51M | ¥ 316.27M | ¥ 375.57M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.70B | ¥ 1.61B | ¥ 1.60B | ¥ 1.80B | ¥ 2.16B |
| Total Assets | ¥ 4.72B | ¥ 4.38B | ¥ 4.06B | ¥ 4.05B | ¥ 4.02B |
| Total Debt | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 |
| Net Debt | ¥ -1.50B | ¥ -1.61B | ¥ -1.40B | ¥ -1.80B | ¥ -2.16B |
| Total Liabilities | ¥ 525.85M | ¥ 441.62M | ¥ 327.84M | ¥ 455.95M | ¥ 515.13M |
| Stockholders' Equity | ¥ 4.20B | ¥ 3.93B | ¥ 3.73B | ¥ 3.59B | ¥ 3.50B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 420.19M | ¥ 490.61M | ¥ -115.80M | ¥ 243.93M | ¥ 122.69M |
| Operating Cash Flow | ¥ 461.22M | ¥ 504.44M | ¥ 61.07M | ¥ 342.68M | ¥ 248.00M |
| Investing Cash Flow | ¥ -735.24M | ¥ 186.01M | ¥ -360.86M | ¥ -481.22M | ¥ -574.52M |
| Financing Cash Flow | ¥ -227.34M | ¥ -178.24M | ¥ -95.88M | ¥ -222.74M | ¥ 444.72M |