| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 4.36B | ¥ 3.59B | ¥ 2.90B | ¥ 2.56B | ¥ 2.38B |
| Gross Profit | ¥ 3.14B | ¥ 2.85B | ¥ 2.46B | ¥ 2.23B | ¥ 2.05B |
| Operating Income | ¥ 760.30M | ¥ 455.34M | ¥ 178.00M | ¥ 77.86M | ¥ 359.60M |
| EBITDA | ¥ 838.91M | ¥ 533.50M | ¥ 178.03M | ¥ 111.92M | ¥ 381.04M |
| Net Income | ¥ 531.62M | ¥ 338.92M | ¥ 103.94M | ¥ 50.78M | ¥ 239.01M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.32B | ¥ 1.91B | ¥ 1.52B | ¥ 1.45B | ¥ 1.75B |
| Total Assets | ¥ 7.49B | ¥ 5.83B | ¥ 4.40B | ¥ 3.46B | ¥ 3.05B |
| Total Debt | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 |
| Net Debt | ¥ -2.32B | ¥ -1.91B | ¥ -1.52B | ¥ -1.45B | ¥ -1.75B |
| Total Liabilities | ¥ 4.83B | ¥ 3.58B | ¥ 2.50B | ¥ 1.57B | ¥ 1.22B |
| Stockholders' Equity | ¥ 2.66B | ¥ 2.25B | ¥ 1.89B | ¥ 1.89B | ¥ 1.84B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 952.74M | ¥ 807.00M | ¥ 482.00M | ¥ -57.02M | ¥ 273.24M |
| Operating Cash Flow | ¥ 963.79M | ¥ 828.46M | ¥ 496.00M | ¥ 10.57M | ¥ 330.92M |
| Investing Cash Flow | ¥ -480.15M | ¥ -456.60M | ¥ -320.96M | ¥ -316.95M | ¥ -126.22M |
| Financing Cash Flow | ¥ -117.08M | ¥ 16.87M | ¥ -102.74M | ¥ 6.41M | ¥ 666.90M |