| Jun 26 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 4.67B | ¥ 5.42B | ¥ 5.18B | ¥ 4.35B | ¥ 2.87B |
| Gross Profit | ¥ 933.52M | ¥ 1.44B | ¥ 1.34B | ¥ 1.34B | ¥ 880.76M |
| Operating Income | ¥ 466.35M | ¥ 623.68M | ¥ 601.94M | ¥ 712.71M | ¥ 614.16M |
| EBITDA | ¥ 314.20M | ¥ 756.40M | ¥ 839.68M | ¥ 897.83M | ¥ 617.79M |
| Net Income | ¥ 148.16M | ¥ 445.05M | ¥ 423.48M | ¥ 525.46M | ¥ 452.39M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.52B | ¥ 3.06B | ¥ 2.06B | ¥ 2.80B | ¥ 2.13B |
| Total Assets | ¥ 5.64B | ¥ 6.68B | ¥ 6.15B | ¥ 5.41B | ¥ 3.31B |
| Total Debt | ¥ 15.55M | ¥ 15.27M | ¥ 18.52M | ¥ 14.44M | ¥ 4.58M |
| Net Debt | ¥ -2.17B | ¥ -1.91B | ¥ -1.96B | ¥ -2.49B | ¥ -1.88B |
| Total Liabilities | ¥ 3.47B | ¥ 3.39B | ¥ 3.24B | ¥ 2.89B | ¥ 1.90B |
| Stockholders' Equity | ¥ 2.03B | ¥ 2.90B | ¥ 2.59B | ¥ 2.28B | ¥ 1.28B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 664.12M | ¥ 390.33M | ¥ -15.00M | ¥ 703.84M | ¥ 776.78M |
| Operating Cash Flow | ¥ 688.70M | ¥ 423.71M | ¥ 63.88M | ¥ 755.33M | ¥ 787.03M |
| Investing Cash Flow | ¥ -638.66M | ¥ -304.23M | ¥ -467.07M | ¥ -591.09M | ¥ -95.32M |
| Financing Cash Flow | ¥ -46.19M | ¥ -175.25M | ¥ -144.42M | ¥ 468.22M | ¥ -143.25M |