| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 6.99B | ¥ 7.60B | ¥ 7.57B | ¥ 8.30B | ¥ 7.27B |
| Gross Profit | ¥ 2.43B | ¥ 2.62B | ¥ 2.70B | ¥ 2.63B | ¥ 2.40B |
| Operating Income | ¥ 1.67B | ¥ 1.88B | ¥ 2.02B | ¥ 2.02B | ¥ 1.83B |
| EBITDA | ¥ 2.57B | ¥ 2.60B | ¥ 2.68B | ¥ 2.60B | ¥ 2.45B |
| Net Income | ¥ 603.29M | ¥ 605.14M | ¥ 604.02M | ¥ 780.20M | ¥ 706.16M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.50B | ¥ 2.93B | ¥ 2.95B | ¥ 2.61B | ¥ 2.80B |
| Total Assets | ¥ 44.48B | ¥ 44.96B | ¥ 42.61B | ¥ 40.55B | ¥ 37.51B |
| Total Debt | ¥ 21.77B | ¥ 22.39B | ¥ 20.30B | ¥ 19.21B | ¥ 16.72B |
| Net Debt | ¥ 18.28B | ¥ 19.47B | ¥ 17.35B | ¥ 16.61B | ¥ 13.92B |
| Total Liabilities | ¥ 27.81B | ¥ 28.87B | ¥ 27.32B | ¥ 25.73B | ¥ 23.48B |
| Stockholders' Equity | ¥ 11.04B | ¥ 10.64B | ¥ 10.13B | ¥ 9.82B | ¥ 9.53B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 87.15M | ¥ -1.20B | ¥ 772.32M | ¥ -1.85B | ¥ -555.63M |
| Operating Cash Flow | ¥ 788.15M | ¥ 565.09M | ¥ 1.90B | ¥ -1.39B | ¥ 315.62M |
| Investing Cash Flow | ¥ 68.17M | ¥ -1.71B | ¥ -1.43B | ¥ -658.12M | ¥ -867.08M |
| Financing Cash Flow | ¥ -1.46B | ¥ 1.17B | ¥ -89.46M | ¥ 1.76B | ¥ 678.55M |