| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 11.50B | ¥ 13.00B | ¥ 13.46B | ¥ 12.74B | ¥ 11.72B |
| Gross Profit | ¥ 4.12B | ¥ 4.45B | ¥ 4.67B | ¥ 4.95B | ¥ 5.44B |
| Operating Income | ¥ 456.00M | ¥ 551.00M | ¥ 822.00M | ¥ 808.00M | ¥ 901.00M |
| EBITDA | ¥ 620.00M | ¥ 733.00M | ¥ 1.10B | ¥ 936.00M | ¥ 1.01B |
| Net Income | ¥ 358.00M | ¥ 319.00M | ¥ 599.00M | ¥ 566.00M | ¥ 704.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.12B | ¥ 2.90B | ¥ 2.68B | ¥ 2.32B | ¥ 2.67B |
| Total Assets | ¥ 8.78B | ¥ 8.98B | ¥ 8.57B | ¥ 8.27B | ¥ 8.31B |
| Total Debt | ¥ 918.00M | ¥ 1.02B | ¥ 663.00M | ¥ 815.00M | ¥ 1.01B |
| Net Debt | ¥ -2.10B | ¥ -1.88B | ¥ -1.96B | ¥ -1.51B | ¥ -1.66B |
| Total Liabilities | ¥ 2.35B | ¥ 2.70B | ¥ 2.40B | ¥ 2.48B | ¥ 2.85B |
| Stockholders' Equity | ¥ 6.43B | ¥ 6.28B | ¥ 6.17B | ¥ 5.79B | ¥ 5.46B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 499.00M | ¥ 242.00M | ¥ 636.00M | ¥ 220.00M | ¥ 905.00M |
| Operating Cash Flow | ¥ 526.00M | ¥ 329.00M | ¥ 704.00M | ¥ 380.00M | ¥ 964.00M |
| Investing Cash Flow | ¥ -544.00M | ¥ -139.00M | ¥ -3.00M | ¥ -296.00M | ¥ 121.00M |
| Financing Cash Flow | ¥ -270.00M | ¥ 133.00M | ¥ -422.00M | ¥ -438.00M | ¥ -349.00M |