| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 9.40B | ¥ 9.31B | ¥ 8.66B | ¥ 8.78B | ¥ 8.72B |
| Gross Profit | ¥ 5.86B | ¥ 5.86B | ¥ 5.49B | ¥ 5.58B | ¥ 5.53B |
| Operating Income | ¥ 289.45M | ¥ 270.42M | ¥ 193.29M | ¥ 407.45M | ¥ 382.79M |
| EBITDA | ¥ 542.36M | ¥ 487.86M | ¥ 415.08M | ¥ 680.80M | ¥ 489.90M |
| Net Income | ¥ 176.41M | ¥ 139.05M | ¥ 57.81M | ¥ 259.08M | ¥ 128.14M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.14B | ¥ 1.19B | ¥ 966.46M | ¥ 984.86M | ¥ 1.04B |
| Total Assets | ¥ 7.19B | ¥ 7.35B | ¥ 6.72B | ¥ 6.95B | ¥ 7.10B |
| Total Debt | ¥ 3.33B | ¥ 3.44B | ¥ 3.51B | ¥ 3.50B | ¥ 4.00B |
| Net Debt | ¥ 2.19B | ¥ 2.25B | ¥ 2.54B | ¥ 2.52B | ¥ 2.96B |
| Total Liabilities | ¥ 5.53B | ¥ 5.81B | ¥ 5.31B | ¥ 5.66B | ¥ 6.09B |
| Stockholders' Equity | ¥ 1.66B | ¥ 1.54B | ¥ 1.41B | ¥ 1.29B | ¥ 1.01B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 292.50M | ¥ 346.58M | ¥ 10.16M | ¥ 539.12M | ¥ 1.19B |
| Operating Cash Flow | ¥ 399.99M | ¥ 487.20M | ¥ 245.96M | ¥ 707.68M | ¥ 1.34B |
| Investing Cash Flow | ¥ -291.50M | ¥ -177.70M | ¥ -264.78M | ¥ -155.49M | ¥ -7.22M |
| Financing Cash Flow | ¥ -137.50M | ¥ -89.37M | ¥ -18.24M | ¥ -583.28M | ¥ -1.24B |