| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.43B | ¥ 3.40B | ¥ 3.96B | ¥ 4.57B | ¥ 5.06B |
| Gross Profit | ¥ 1.59B | ¥ 1.54B | ¥ 1.52B | ¥ 1.57B | ¥ 1.73B |
| Operating Income | ¥ 1.33B | ¥ 704.00M | ¥ 774.05M | ¥ 890.14M | ¥ 1.56B |
| EBITDA | ¥ 1.33B | ¥ 1.67B | ¥ 1.73B | ¥ 1.80B | ¥ 1.66B |
| Net Income | ¥ 601.52M | ¥ 585.08M | ¥ 629.28M | ¥ 744.77M | ¥ 697.79M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.54B | ¥ 867.81M | ¥ 1.03B | ¥ 1.87B | ¥ 966.74M |
| Total Assets | ¥ 21.99B | ¥ 21.99B | ¥ 22.54B | ¥ 22.68B | ¥ 20.21B |
| Total Debt | ¥ 1.28B | ¥ 11.53B | ¥ 11.96B | ¥ 12.37B | ¥ 10.74B |
| Net Debt | ¥ -265.03M | ¥ 10.66B | ¥ 10.92B | ¥ 10.50B | ¥ 9.78B |
| Total Liabilities | ¥ 13.37B | ¥ 13.46B | ¥ 14.26B | ¥ 14.86B | ¥ 13.30B |
| Stockholders' Equity | ¥ 8.05B | ¥ 8.05B | ¥ 7.81B | ¥ 7.33B | ¥ 6.53B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.54B | ¥ 1.07B | ¥ 255.54M | ¥ -32.45M | ¥ -1.08B |
| Operating Cash Flow | ¥ 1.80B | ¥ 1.44B | ¥ 977.68M | ¥ 1.21B | ¥ 514.92M |
| Investing Cash Flow | ¥ -251.70M | ¥ -357.17M | ¥ -689.08M | ¥ -1.11B | ¥ -1.62B |
| Financing Cash Flow | ¥ -888.85M | ¥ -1.25B | ¥ -1.12B | ¥ 811.19M | ¥ 466.57M |