| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 9.19B | ¥ 7.80B | ¥ 7.18B | ¥ 6.93B | ¥ 6.30B |
| Gross Profit | ¥ 3.14B | ¥ 2.84B | ¥ 2.67B | ¥ 2.66B | ¥ 2.16B |
| Operating Income | ¥ 525.17M | ¥ 428.51M | ¥ 480.07M | ¥ 696.93M | ¥ 395.91M |
| EBITDA | ¥ 588.77M | ¥ 494.93M | ¥ 558.99M | ¥ 819.62M | ¥ 523.06M |
| Net Income | ¥ 317.73M | ¥ 278.02M | ¥ 289.00M | ¥ 453.13M | ¥ 322.75M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.94B | ¥ 1.93B | ¥ 2.14B | ¥ 1.28B | ¥ 1.18B |
| Total Assets | ¥ 5.00B | ¥ 4.35B | ¥ 4.39B | ¥ 3.27B | ¥ 3.05B |
| Total Debt | ¥ 758.45M | ¥ 580.42M | ¥ 1.21B | ¥ 1.32B | ¥ 1.54B |
| Net Debt | ¥ -1.19B | ¥ -1.35B | ¥ -641.21M | ¥ 41.30M | ¥ 364.15M |
| Total Liabilities | ¥ 2.04B | ¥ 1.60B | ¥ 2.08B | ¥ 2.20B | ¥ 2.44B |
| Stockholders' Equity | ¥ 2.96B | ¥ 2.75B | ¥ 2.31B | ¥ 1.07B | ¥ 611.32M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 648.32M | ¥ 325.98M | ¥ 173.83M | ¥ 424.05M | ¥ 330.52M |
| Operating Cash Flow | ¥ 665.99M | ¥ 341.56M | ¥ 185.31M | ¥ 443.09M | ¥ 353.19M |
| Investing Cash Flow | ¥ -615.00M | ¥ -83.57M | ¥ -146.95M | ¥ -54.02M | ¥ -48.39M |
| Financing Cash Flow | ¥ -70.34M | ¥ -519.45M | ¥ 775.57M | ¥ -287.55M | ¥ -280.12M |