| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 13.62B | ¥ 13.03B | ¥ 12.59B | ¥ 12.33B | ¥ 11.70B |
| Gross Profit | ¥ 5.99B | ¥ 5.70B | ¥ 5.48B | ¥ 5.37B | ¥ 5.26B |
| Operating Income | ¥ 1.01B | ¥ 692.46M | ¥ 803.24M | ¥ 737.71M | ¥ 866.78M |
| EBITDA | ¥ 1.58B | ¥ 1.73B | ¥ 1.50B | ¥ 1.47B | ¥ 1.43B |
| Net Income | ¥ 713.73M | ¥ 840.90M | ¥ 154.02M | ¥ 482.21M | ¥ 660.41M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 5.83B | ¥ 6.32B | ¥ 4.39B | ¥ 4.31B | ¥ 4.36B |
| Total Assets | ¥ 20.14B | ¥ 20.05B | ¥ 19.26B | ¥ 18.87B | ¥ 18.08B |
| Total Debt | ¥ 749.70M | ¥ 800.00M | ¥ 800.00M | ¥ 800.00M | ¥ 800.00M |
| Net Debt | ¥ -5.08B | ¥ -5.52B | ¥ -3.59B | ¥ -3.51B | ¥ -3.56B |
| Total Liabilities | ¥ 3.81B | ¥ 4.30B | ¥ 4.31B | ¥ 4.14B | ¥ 3.86B |
| Stockholders' Equity | ¥ 16.33B | ¥ 15.75B | ¥ 14.94B | ¥ 14.72B | ¥ 14.22B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 98.51M | ¥ 1.77B | ¥ 246.98M | ¥ 101.75M | ¥ 629.58M |
| Operating Cash Flow | ¥ 530.12M | ¥ 2.25B | ¥ 698.84M | ¥ 461.34M | ¥ 1.25B |
| Investing Cash Flow | ¥ -573.08M | ¥ 270.62M | ¥ -363.61M | ¥ 38.01M | ¥ -585.01M |
| Financing Cash Flow | ¥ -600.39M | ¥ -877.65M | ¥ -362.19M | ¥ -355.59M | ¥ -442.52M |