| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 4.63B | ¥ 4.83B | ¥ 4.67B | ¥ 4.52B | ¥ 4.54B |
| Gross Profit | ¥ 1.76B | ¥ 1.92B | ¥ 1.82B | ¥ 1.54B | ¥ 1.35B |
| Operating Income | ¥ 1.35B | ¥ 1.04B | ¥ 1.10B | ¥ 1.54B | ¥ 1.38B |
| EBITDA | ¥ 2.09B | ¥ 2.19B | ¥ 1.76B | ¥ 1.56B | ¥ 1.49B |
| Net Income | ¥ 840.04M | ¥ 807.21M | ¥ 865.21M | ¥ 751.25M | ¥ 693.19M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.72B | ¥ 2.76B | ¥ 2.61B | ¥ 3.25B | ¥ 2.14B |
| Total Assets | ¥ 26.01B | ¥ 25.15B | ¥ 24.46B | ¥ 22.97B | ¥ 21.07B |
| Total Debt | ¥ 10.37B | ¥ 7.94B | ¥ 7.89B | ¥ 9.26B | ¥ 8.56B |
| Net Debt | ¥ 5.65B | ¥ 5.19B | ¥ 5.28B | ¥ 6.01B | ¥ 6.42B |
| Total Liabilities | ¥ 13.00B | ¥ 14.36B | ¥ 14.24B | ¥ 13.47B | ¥ 12.96B |
| Stockholders' Equity | ¥ 10.26B | ¥ 9.67B | ¥ 9.12B | ¥ 8.48B | ¥ 7.12B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 2.31B | ¥ 695.57M | ¥ -674.32M | ¥ 245.19M | ¥ 98.14M |
| Operating Cash Flow | ¥ 3.22B | ¥ 1.38B | ¥ 992.01M | ¥ 912.05M | ¥ 936.81M |
| Investing Cash Flow | ¥ -868.44M | ¥ -745.37M | ¥ -1.64B | ¥ -684.69M | ¥ -1.55B |
| Financing Cash Flow | ¥ -421.92M | ¥ -542.51M | ¥ 34.11M | ¥ 867.43M | ¥ 1.05B |