| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.59B | ¥ 3.57B | ¥ 3.37B | ¥ 3.03B | ¥ 3.24B |
| Gross Profit | ¥ 503.60M | ¥ 207.04M | ¥ 2.61B | ¥ 379.68M | ¥ 139.34M |
| Operating Income | ¥ 503.60M | ¥ 207.04M | ¥ 461.95M | ¥ 379.68M | ¥ 139.34M |
| EBITDA | ¥ 498.50M | ¥ 242.57M | ¥ 470.95M | ¥ 385.92M | ¥ 155.02M |
| Net Income | ¥ 314.57M | ¥ 114.02M | ¥ 302.21M | ¥ 235.43M | ¥ 88.74M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.24B | ¥ 1.90B | ¥ 1.13B | ¥ 1.28B | ¥ 1.17B |
| Total Assets | ¥ 3.33B | ¥ 3.40B | ¥ 2.13B | ¥ 2.01B | ¥ 1.85B |
| Total Debt | ¥ 1.00B | ¥ 1.33B | ¥ 148.19M | ¥ 296.95M | ¥ 452.00M |
| Net Debt | ¥ -944.50M | ¥ -570.30M | ¥ -979.93M | ¥ -982.89M | ¥ -676.34M |
| Total Liabilities | ¥ 1.61B | ¥ 1.85B | ¥ 673.57M | ¥ 865.19M | ¥ 947.87M |
| Stockholders' Equity | ¥ 1.72B | ¥ 1.55B | ¥ 1.45B | ¥ 1.14B | ¥ 900.96M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 442.77M | ¥ 96.41M | ¥ 227.07M | ¥ 302.48M | ¥ 95.74M |
| Operating Cash Flow | ¥ 452.26M | ¥ 103.33M | ¥ 253.69M | ¥ 308.63M | ¥ 97.50M |
| Investing Cash Flow | ¥ 80.40M | ¥ -509.74M | ¥ -258.71M | ¥ 11.05M | ¥ -26.57M |
| Financing Cash Flow | ¥ -492.95M | ¥ 1.17B | ¥ -148.69M | ¥ -154.19M | ¥ -163.45M |