| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 4.87B | ¥ 4.93B | ¥ 4.54B | ¥ 4.82B | ¥ 5.16B |
| Gross Profit | ¥ 2.18B | ¥ 2.23B | ¥ 2.14B | ¥ 2.14B | ¥ 2.00B |
| Operating Income | ¥ 435.89M | ¥ 473.48M | ¥ 472.16M | ¥ 609.73M | ¥ 560.02M |
| EBITDA | ¥ 640.40M | ¥ 660.87M | ¥ 667.44M | ¥ 868.41M | ¥ 753.07M |
| Net Income | ¥ 310.97M | ¥ 423.18M | ¥ 308.35M | ¥ 531.24M | ¥ 632.84M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.12B | ¥ 2.73B | ¥ 2.83B | ¥ 1.78B | ¥ 1.39B |
| Total Assets | ¥ 7.68B | ¥ 6.59B | ¥ 6.18B | ¥ 4.82B | ¥ 4.43B |
| Total Debt | ¥ 2.68B | ¥ 2.01B | ¥ 2.09B | ¥ 1.29B | ¥ 1.40B |
| Net Debt | ¥ -441.46M | ¥ -724.24M | ¥ -735.06M | ¥ -489.35M | ¥ 9.04M |
| Total Liabilities | ¥ 4.68B | ¥ 3.86B | ¥ 3.91B | ¥ 2.82B | ¥ 2.97B |
| Stockholders' Equity | ¥ 2.94B | ¥ 2.67B | ¥ 2.27B | ¥ 2.00B | ¥ 1.46B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -246.35M | ¥ 61.04M | ¥ 327.35M | ¥ 482.72M | ¥ 799.78M |
| Operating Cash Flow | ¥ 584.79M | ¥ 474.64M | ¥ 725.47M | ¥ 585.08M | ¥ 873.22M |
| Investing Cash Flow | ¥ -804.12M | ¥ -514.49M | ¥ -441.03M | ¥ -69.84M | ¥ -73.97M |
| Financing Cash Flow | ¥ 601.67M | ¥ -108.99M | ¥ 754.43M | ¥ -142.17M | ¥ -649.52M |