| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 7.73B | ¥ 7.97B | ¥ 7.65B | ¥ 6.88B | ¥ 5.83B |
| Gross Profit | ¥ 2.55B | ¥ 2.44B | ¥ 2.56B | ¥ 2.40B | ¥ 2.05B |
| Operating Income | ¥ 445.49M | ¥ 560.12M | ¥ 774.58M | ¥ 772.19M | ¥ 549.27M |
| EBITDA | ¥ 958.57M | ¥ 1.03B | ¥ 1.17B | ¥ 1.06B | ¥ 719.01M |
| Net Income | ¥ 287.61M | ¥ 362.22M | ¥ 539.58M | ¥ 467.05M | ¥ 317.04M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.35B | ¥ 2.55B | ¥ 2.70B | ¥ 3.23B | ¥ 2.57B |
| Total Assets | ¥ 6.10B | ¥ 6.00B | ¥ 6.41B | ¥ 5.79B | ¥ 5.44B |
| Total Debt | ¥ 908.05M | ¥ 1.02B | ¥ 1.14B | ¥ 1.22B | ¥ 1.43B |
| Net Debt | ¥ -1.44B | ¥ -1.53B | ¥ -1.56B | ¥ -2.01B | ¥ -1.14B |
| Total Liabilities | ¥ 2.33B | ¥ 2.41B | ¥ 2.58B | ¥ 2.52B | ¥ 2.63B |
| Stockholders' Equity | ¥ 3.75B | ¥ 3.57B | ¥ 3.81B | ¥ 3.25B | ¥ 2.80B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 530.26M | ¥ 613.60M | ¥ 166.10M | ¥ 959.29M | ¥ 107.70M |
| Operating Cash Flow | ¥ 551.47M | ¥ 1.13B | ¥ 668.48M | ¥ 1.24B | ¥ 409.82M |
| Investing Cash Flow | ¥ -526.55M | ¥ -562.76M | ¥ -1.10B | ¥ -359.36M | ¥ -301.15M |
| Financing Cash Flow | ¥ -230.53M | ¥ -738.67M | ¥ -94.86M | ¥ -205.41M | ¥ 1.11B |