| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 4.92B | ¥ 4.06B | ¥ 3.14B | ¥ 2.61B | ¥ 2.24B |
| Gross Profit | ¥ 2.40B | ¥ 1.95B | ¥ 1.51B | ¥ 1.27B | ¥ 1.02B |
| Operating Income | ¥ 439.41M | ¥ 458.78M | ¥ 310.00M | ¥ 367.07M | ¥ 293.87M |
| EBITDA | ¥ 524.07M | ¥ 527.62M | ¥ 353.94M | ¥ 405.66M | ¥ 329.28M |
| Net Income | ¥ 290.95M | ¥ 295.40M | ¥ 198.00M | ¥ 232.45M | ¥ 195.83M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.46B | ¥ 1.52B | ¥ 1.52B | ¥ 1.56B | ¥ 1.49B |
| Total Assets | ¥ 2.93B | ¥ 2.76B | ¥ 2.26B | ¥ 2.15B | ¥ 1.97B |
| Total Debt | ¥ 161.76M | ¥ 178.66M | ¥ 324.00M | ¥ 469.39M | ¥ 599.49M |
| Net Debt | ¥ -1.30B | ¥ -1.34B | ¥ -1.19B | ¥ -1.09B | ¥ -890.01M |
| Total Liabilities | ¥ 959.58M | ¥ 1.08B | ¥ 865.00M | ¥ 958.47M | ¥ 1.06B |
| Stockholders' Equity | ¥ 1.97B | ¥ 1.69B | ¥ 1.40B | ¥ 1.19B | ¥ 911.08M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -44.37M | ¥ 308.29M | ¥ 93.00M | ¥ 170.09M | ¥ 277.30M |
| Operating Cash Flow | ¥ 72.41M | ¥ 521.18M | ¥ 127.00M | ¥ 197.70M | ¥ 301.91M |
| Investing Cash Flow | ¥ -85.91M | ¥ -373.76M | ¥ -34.31M | ¥ -27.84M | ¥ 3.93M |
| Financing Cash Flow | ¥ -44.95M | ¥ -149.44M | ¥ -142.00M | ¥ -101.42M | ¥ 385.92M |