| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 16.59B | ¥ 16.95B | ¥ 17.12B | ¥ 20.01B | ¥ 18.40B |
| Gross Profit | ¥ 3.38B | ¥ 3.74B | ¥ 4.00B | ¥ 4.60B | ¥ 4.90B |
| Operating Income | ¥ 268.60M | ¥ 389.04M | ¥ 530.64M | ¥ 598.72M | ¥ 808.28M |
| EBITDA | ¥ 268.60M | ¥ 564.80M | ¥ 1.36B | ¥ 809.76M | ¥ 980.25M |
| Net Income | ¥ 313.13M | ¥ 512.92M | ¥ 712.67M | ¥ 759.44M | ¥ 1.14B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.82B | ¥ 3.92B | ¥ 4.44B | ¥ 5.14B | ¥ 5.79B |
| Total Assets | ¥ 18.74B | ¥ 18.43B | ¥ 17.07B | ¥ 16.96B | ¥ 16.90B |
| Total Debt | ¥ 4.82B | ¥ 4.58B | ¥ 3.17B | ¥ 2.21B | ¥ 2.39B |
| Net Debt | ¥ 2.01B | ¥ 1.45B | ¥ -615.61M | ¥ -2.79B | ¥ -3.17B |
| Total Liabilities | ¥ 6.92B | ¥ 6.99B | ¥ 5.30B | ¥ 4.83B | ¥ 5.28B |
| Stockholders' Equity | ¥ 11.80B | ¥ 11.42B | ¥ 11.74B | ¥ 12.11B | ¥ 11.60B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -20.69M | ¥ -139.46M | ¥ 318.06M | ¥ 568.08M | ¥ 674.99M |
| Operating Cash Flow | ¥ 491.30M | ¥ 603.09M | ¥ 719.94M | ¥ 764.78M | ¥ 962.14M |
| Investing Cash Flow | ¥ -821.13M | ¥ -1.28B | ¥ -1.44B | ¥ -649.68M | ¥ -529.52M |
| Financing Cash Flow | ¥ -24.77M | ¥ 50.49M | ¥ -514.03M | ¥ -780.74M | ¥ 1.38B |