| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.96B | ¥ 1.99B | ¥ 2.16B | ¥ 2.32B | ¥ 2.51B |
| Gross Profit | ¥ 1.71B | ¥ 1.67B | ¥ 1.89B | ¥ 1.97B | ¥ 2.13B |
| Operating Income | ¥ 432.37M | ¥ 297.90M | ¥ 574.89M | ¥ 616.94M | ¥ 114.27M |
| EBITDA | ¥ 460.37M | ¥ 391.65M | ¥ 714.39M | ¥ 663.63M | ¥ 246.48M |
| Net Income | ¥ 355.67M | ¥ 342.08M | ¥ 640.83M | ¥ 643.96M | ¥ 219.06M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 813.22M | ¥ 783.26M | ¥ 905.88M | ¥ 824.18M | ¥ 810.87M |
| Total Assets | ¥ 2.05B | ¥ 2.12B | ¥ 2.12B | ¥ 2.28B | ¥ 2.59B |
| Total Debt | ¥ 138.76M | ¥ 186.90M | ¥ 308.61M | ¥ 515.88M | ¥ 639.07M |
| Net Debt | ¥ -438.37M | ¥ -320.33M | ¥ -455.19M | ¥ -237.76M | ¥ 12.36M |
| Total Liabilities | ¥ 1.10B | ¥ 1.52B | ¥ 1.84B | ¥ 2.66B | ¥ 3.61B |
| Stockholders' Equity | ¥ 946.16M | ¥ 601.35M | ¥ 277.04M | ¥ -374.49M | ¥ -1.01B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 142.60M | ¥ 195.11M | ¥ 134.44M | ¥ 40.43M | ¥ -389.79M |
| Operating Cash Flow | ¥ 142.81M | ¥ 195.52M | ¥ 140.80M | ¥ 62.65M | ¥ -373.25M |
| Investing Cash Flow | ¥ -12.39M | ¥ -358.86M | ¥ -71.82M | ¥ 659.04M | ¥ 342.68M |
| Financing Cash Flow | ¥ -46.41M | ¥ -112.73M | ¥ -74.66M | ¥ -465.33M | ¥ -38.90M |