| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.63B | ¥ 3.11B | ¥ 2.90B | ¥ 2.50B | ¥ 2.17B |
| Gross Profit | ¥ 697.46M | ¥ 890.97M | ¥ 737.34M | ¥ 669.22M | ¥ 628.25M |
| Operating Income | ¥ 124.81M | ¥ 362.20M | ¥ 301.50M | ¥ 270.27M | ¥ 230.78M |
| EBITDA | ¥ 136.72M | ¥ 376.17M | ¥ 304.38M | ¥ 269.14M | ¥ 229.96M |
| Net Income | ¥ 85.59M | ¥ 255.82M | ¥ 205.50M | ¥ 183.72M | ¥ 164.81M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 775.37M | ¥ 847.53M | ¥ 1.05B | ¥ 653.63M | ¥ 786.82M |
| Total Assets | ¥ 1.82B | ¥ 2.87B | ¥ 1.98B | ¥ 1.91B | ¥ 1.57B |
| Total Debt | ¥ 0.00 | ¥ 24.28M | ¥ 66.09M | ¥ 117.91M | ¥ 173.94M |
| Net Debt | ¥ -775.37M | ¥ -823.25M | ¥ -987.64M | ¥ -535.72M | ¥ -612.89M |
| Total Liabilities | ¥ 666.72M | ¥ 1.44B | ¥ 718.83M | ¥ 1.02B | ¥ 835.78M |
| Stockholders' Equity | ¥ 1.15B | ¥ 1.44B | ¥ 1.26B | ¥ 891.27M | ¥ 731.90M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 180.35M | ¥ 21.81M | ¥ 363.53M | ¥ -77.75M | ¥ 217.52M |
| Operating Cash Flow | ¥ 190.94M | ¥ 58.42M | ¥ 385.32M | ¥ -73.11M | ¥ 232.45M |
| Investing Cash Flow | ¥ -326.71M | ¥ -48.03M | ¥ -24.80M | ¥ -4.64M | ¥ -14.92M |
| Financing Cash Flow | ¥ -393.12M | ¥ -122.68M | ¥ 97.30M | ¥ -56.09M | ¥ -80.93M |