| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 6.53B | ¥ 5.86B | ¥ 5.37B | ¥ 4.28B | ¥ 3.20B |
| Gross Profit | ¥ 4.56B | ¥ 4.43B | ¥ 4.05B | ¥ 3.15B | ¥ 2.19B |
| Operating Income | ¥ 303.61M | ¥ 254.90M | ¥ 283.65M | ¥ -385.38M | ¥ -742.14M |
| EBITDA | ¥ 567.92M | ¥ 647.97M | ¥ 577.25M | ¥ -40.11M | ¥ 1.19B |
| Net Income | ¥ 201.37M | ¥ 303.42M | ¥ 393.36M | ¥ -349.20M | ¥ 1.32B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.35B | ¥ 2.48B | ¥ 2.42B | ¥ 2.20B | ¥ 2.72B |
| Total Assets | ¥ 8.86B | ¥ 8.47B | ¥ 7.95B | ¥ 7.74B | ¥ 8.07B |
| Total Debt | ¥ 2.42B | ¥ 2.69B | ¥ 2.34B | ¥ 2.58B | ¥ 2.80B |
| Net Debt | ¥ 69.33M | ¥ 216.99M | ¥ -84.57M | ¥ 379.39M | ¥ 84.37M |
| Total Liabilities | ¥ 5.13B | ¥ 4.94B | ¥ 4.70B | ¥ 4.89B | ¥ 4.88B |
| Stockholders' Equity | ¥ 3.72B | ¥ 3.54B | ¥ 3.25B | ¥ 2.85B | ¥ 3.20B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 192.09M | ¥ -581.18M | ¥ 445.28M | ¥ -291.57M | ¥ -66.94M |
| Operating Cash Flow | ¥ 682.43M | ¥ 390.54M | ¥ 609.28M | ¥ 2.77M | ¥ -35.22M |
| Investing Cash Flow | ¥ -505.39M | ¥ -656.73M | ¥ -141.25M | ¥ -294.34M | ¥ 2.97B |
| Financing Cash Flow | ¥ -304.43M | ¥ 319.10M | ¥ -249.07M | ¥ -224.45M | ¥ -754.27M |