| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.44B | ¥ 1.59B | ¥ 1.81B | ¥ 2.07B | ¥ 2.32B |
| Gross Profit | ¥ 688.60M | ¥ 713.65M | ¥ 798.24M | ¥ 857.27M | ¥ 724.78M |
| Operating Income | ¥ 469.42M | ¥ 524.91M | ¥ 615.60M | ¥ 678.30M | ¥ 528.37M |
| EBITDA | ¥ 741.95M | ¥ 807.54M | ¥ 918.92M | ¥ 873.40M | ¥ 915.83M |
| Net Income | ¥ 191.13M | ¥ 263.22M | ¥ 316.51M | ¥ 322.25M | ¥ 338.28M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 96.57M | ¥ 130.58M | ¥ 353.89M | ¥ 371.49M | ¥ 1.80B |
| Total Assets | ¥ 13.44B | ¥ 12.38B | ¥ 12.06B | ¥ 11.70B | ¥ 12.07B |
| Total Debt | ¥ 5.19B | ¥ 4.59B | ¥ 5.27B | ¥ 5.89B | ¥ 6.41B |
| Net Debt | ¥ 5.16B | ¥ 4.58B | ¥ 5.10B | ¥ 5.76B | ¥ 4.90B |
| Total Liabilities | ¥ 8.00B | ¥ 7.14B | ¥ 7.09B | ¥ 7.04B | ¥ 7.63B |
| Stockholders' Equity | ¥ 5.43B | ¥ 5.23B | ¥ 4.97B | ¥ 4.65B | ¥ 4.43B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -527.23M | ¥ 132.63M | ¥ 135.22M | ¥ -671.96M | ¥ -776.48M |
| Operating Cash Flow | ¥ -524.16M | ¥ 293.82M | ¥ 220.95M | ¥ -302.63M | ¥ -716.96M |
| Investing Cash Flow | ¥ -66.83M | ¥ 75.67M | ¥ 303.83M | ¥ -96.54M | ¥ 230.91M |
| Financing Cash Flow | ¥ 613.65M | ¥ -532.84M | ¥ -480.55M | ¥ -973.54M | ¥ 1.24B |