| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.71B | ¥ 4.36B | ¥ 4.51B | ¥ 4.27B | ¥ 2.92B |
| Gross Profit | ¥ 2.09B | ¥ 2.42B | ¥ 3.18B | ¥ 3.06B | ¥ 2.07B |
| Operating Income | ¥ 166.71M | ¥ 129.16M | ¥ 1.22B | ¥ 1.57B | ¥ 992.44M |
| EBITDA | ¥ 315.48M | ¥ 449.53M | ¥ 1.31B | ¥ 1.64B | ¥ 1.06B |
| Net Income | ¥ 10.66M | ¥ 237.94M | ¥ 923.14M | ¥ 1.02B | ¥ 651.40M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.71B | ¥ 4.32B | ¥ 4.78B | ¥ 3.12B | ¥ 2.41B |
| Total Assets | ¥ 7.02B | ¥ 7.07B | ¥ 6.88B | ¥ 4.60B | ¥ 3.37B |
| Total Debt | ¥ 56.72M | ¥ 77.29M | ¥ 97.54M | ¥ 0.00 | ¥ 1.10M |
| Net Debt | ¥ -4.66B | ¥ -4.24B | ¥ -4.68B | ¥ -3.12B | ¥ -2.41B |
| Total Liabilities | ¥ 1.01B | ¥ 1.04B | ¥ 677.74M | ¥ 814.15M | ¥ 645.00M |
| Stockholders' Equity | ¥ 6.02B | ¥ 6.04B | ¥ 6.20B | ¥ 3.79B | ¥ 2.72B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 289.90M | ¥ 52.04M | ¥ 487.69M | ¥ 748.44M | ¥ 836.74M |
| Operating Cash Flow | ¥ 333.10M | ¥ 591.72M | ¥ 846.69M | ¥ 847.60M | ¥ 898.19M |
| Investing Cash Flow | ¥ -3.29M | ¥ -614.96M | ¥ -624.08M | ¥ -169.39M | ¥ -256.12M |
| Financing Cash Flow | ¥ 61.07M | ¥ -437.24M | ¥ 1.45B | ¥ 14.42M | ¥ 9.35M |