| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.80B | ¥ 2.92B | ¥ 2.99B | ¥ 2.38B | ¥ 2.38B |
| Gross Profit | ¥ 1.21B | ¥ 1.17B | ¥ 1.25B | ¥ 927.20M | ¥ 975.22M |
| Operating Income | ¥ 665.08M | ¥ 607.50M | ¥ 656.92M | ¥ 431.95M | ¥ 516.38M |
| EBITDA | ¥ 883.88M | ¥ 798.69M | ¥ 1.07B | ¥ 572.61M | ¥ 682.80M |
| Net Income | ¥ 307.13M | ¥ 297.32M | ¥ 363.80M | ¥ 290.79M | ¥ 181.55M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.18B | ¥ 1.12B | ¥ 811.21M | ¥ 720.14M | ¥ 784.36M |
| Total Assets | ¥ 4.88B | ¥ 4.86B | ¥ 4.64B | ¥ 4.57B | ¥ 4.54B |
| Total Debt | ¥ 2.01B | ¥ 2.30B | ¥ 2.27B | ¥ 2.30B | ¥ 2.74B |
| Net Debt | ¥ 861.06M | ¥ 1.19B | ¥ 1.46B | ¥ 1.58B | ¥ 1.97B |
| Total Liabilities | ¥ 3.16B | ¥ 3.48B | ¥ 3.52B | ¥ 3.66B | ¥ 3.95B |
| Stockholders' Equity | ¥ 1.65B | ¥ 1.35B | ¥ 1.13B | ¥ 953.92M | ¥ 677.50M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 561.55M | ¥ 584.35M | ¥ 487.07M | ¥ 396.33M | ¥ 356.41M |
| Operating Cash Flow | ¥ 719.39M | ¥ 790.58M | ¥ 826.29M | ¥ 706.37M | ¥ 681.07M |
| Investing Cash Flow | ¥ -301.48M | ¥ -140.02M | ¥ -147.00M | ¥ -273.99M | ¥ -269.13M |
| Financing Cash Flow | ¥ -388.92M | ¥ -351.23M | ¥ -592.72M | ¥ -495.23M | ¥ -193.99M |