| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 7.70B | ¥ 7.35B | ¥ 7.33B | ¥ 7.00B | ¥ 7.34B |
| Gross Profit | ¥ 2.84B | ¥ 2.87B | ¥ 2.74B | ¥ 2.65B | ¥ 2.53B |
| Operating Income | ¥ 670.18M | ¥ 581.07M | ¥ 474.06M | ¥ 534.25M | ¥ 485.30M |
| EBITDA | ¥ 973.45M | ¥ 919.26M | ¥ 739.14M | ¥ 921.58M | ¥ 801.64M |
| Net Income | ¥ 482.99M | ¥ 362.56M | ¥ 190.06M | ¥ 349.82M | ¥ 213.30M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.22B | ¥ 2.27B | ¥ 2.14B | ¥ 1.75B | ¥ 1.81B |
| Total Assets | ¥ 7.35B | ¥ 7.03B | ¥ 6.86B | ¥ 7.00B | ¥ 6.92B |
| Total Debt | ¥ 612.19M | ¥ 671.35M | ¥ 840.94M | ¥ 1.10B | ¥ 1.04B |
| Net Debt | ¥ -1.61B | ¥ -1.60B | ¥ -1.30B | ¥ -646.57M | ¥ -769.79M |
| Total Liabilities | ¥ 2.18B | ¥ 2.16B | ¥ 2.23B | ¥ 2.42B | ¥ 2.56B |
| Stockholders' Equity | ¥ 5.17B | ¥ 4.87B | ¥ 4.63B | ¥ 4.57B | ¥ 4.36B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 257.46M | ¥ 459.85M | ¥ 899.84M | ¥ 285.69M | ¥ 251.13M |
| Operating Cash Flow | ¥ 490.31M | ¥ 686.40M | ¥ 952.55M | ¥ 329.49M | ¥ 641.46M |
| Investing Cash Flow | ¥ -219.39M | ¥ -111.49M | ¥ -82.05M | ¥ 545.84M | ¥ -1.16B |
| Financing Cash Flow | ¥ -317.04M | ¥ -443.83M | ¥ -479.71M | ¥ -340.95M | ¥ 363.95M |