| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.24B | ¥ 1.33B | ¥ 1.29B | ¥ 1.35B | ¥ 1.37B |
| Gross Profit | ¥ 413.51M | ¥ 462.82M | ¥ 444.33M | ¥ 494.02M | ¥ 568.59M |
| Operating Income | ¥ 153.69M | ¥ 226.23M | ¥ 268.58M | ¥ 254.02M | ¥ 298.22M |
| EBITDA | ¥ 595.73M | ¥ 322.28M | ¥ 670.95M | ¥ 695.89M | ¥ 721.51M |
| Net Income | ¥ 109.19M | ¥ 177.24M | ¥ 209.90M | ¥ 203.22M | ¥ 241.93M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 606.25M | ¥ 447.18M | ¥ 390.51M | ¥ 609.76M | ¥ 871.74M |
| Total Assets | ¥ 7.21B | ¥ 7.19B | ¥ 7.05B | ¥ 7.14B | ¥ 7.07B |
| Total Debt | ¥ 2.16B | ¥ 2.03B | ¥ 2.09B | ¥ 2.40B | ¥ 1.63B |
| Net Debt | ¥ 1.55B | ¥ 1.59B | ¥ 1.70B | ¥ 1.80B | ¥ 761.54M |
| Total Liabilities | ¥ 3.99B | ¥ 4.04B | ¥ 4.04B | ¥ 4.30B | ¥ 4.41B |
| Stockholders' Equity | ¥ 3.00B | ¥ 2.93B | ¥ 2.80B | ¥ 2.64B | ¥ 2.48B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 286.86M | ¥ 183.72M | ¥ 86.54M | ¥ -81.15M | ¥ -217.16M |
| Operating Cash Flow | ¥ 563.20M | ¥ 536.25M | ¥ 609.19M | ¥ 597.24M | ¥ 537.20M |
| Investing Cash Flow | ¥ -266.31M | ¥ -344.01M | ¥ -477.04M | ¥ -678.33M | ¥ -750.76M |
| Financing Cash Flow | ¥ -138.08M | ¥ -135.56M | ¥ -351.40M | ¥ -180.90M | ¥ 49.12M |