| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 11.72B | ¥ 11.95B | ¥ 12.99B | ¥ 14.28B | ¥ 13.40B |
| Gross Profit | ¥ 1.46B | ¥ 1.70B | ¥ 2.06B | ¥ 2.54B | ¥ 2.94B |
| Operating Income | ¥ 769.37M | ¥ 1.06B | ¥ 1.42B | ¥ 1.86B | ¥ 2.28B |
| EBITDA | ¥ 1.38B | ¥ 1.55B | ¥ 3.33B | ¥ 2.35B | ¥ 2.76B |
| Net Income | ¥ 949.22M | ¥ 1.07B | ¥ 2.38B | ¥ 1.64B | ¥ 1.50B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 14.04B | ¥ 13.51B | ¥ 13.74B | ¥ 12.55B | ¥ 11.23B |
| Total Assets | ¥ 24.85B | ¥ 24.08B | ¥ 24.32B | ¥ 23.50B | ¥ 21.43B |
| Total Debt | ¥ 2.11B | ¥ 2.12B | ¥ 2.02B | ¥ 2.08B | ¥ 1.05B |
| Net Debt | ¥ 1.35B | ¥ 1.44B | ¥ 1.42B | ¥ 1.55B | ¥ 371.11M |
| Total Liabilities | ¥ 4.87B | ¥ 4.57B | ¥ 4.91B | ¥ 5.72B | ¥ 4.52B |
| Stockholders' Equity | ¥ 18.84B | ¥ 18.41B | ¥ 18.30B | ¥ 16.75B | ¥ 15.83B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 965.97M | ¥ 918.02M | ¥ 800.48M | ¥ 806.70M | ¥ 1.88B |
| Operating Cash Flow | ¥ 1.38B | ¥ 1.52B | ¥ 1.54B | ¥ 2.14B | ¥ 2.94B |
| Investing Cash Flow | ¥ -570.50M | ¥ -379.00M | ¥ -691.13M | ¥ -2.35B | ¥ -3.66B |
| Financing Cash Flow | ¥ -751.44M | ¥ -1.06B | ¥ -784.06M | ¥ 56.35M | ¥ -1.37B |