| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 13.57B | ¥ 13.81B | ¥ 12.78B | ¥ 11.94B | ¥ 11.51B |
| Gross Profit | ¥ 4.72B | ¥ 4.64B | ¥ 4.05B | ¥ 3.57B | ¥ 4.04B |
| Operating Income | ¥ 454.63M | ¥ 611.93M | ¥ 447.61M | ¥ 69.71M | ¥ 628.09M |
| EBITDA | ¥ 699.84M | ¥ 824.37M | ¥ 621.50M | ¥ 230.74M | ¥ 775.37M |
| Net Income | ¥ 250.06M | ¥ 457.90M | ¥ 239.21M | ¥ 94.05M | ¥ 436.61M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.80B | ¥ 2.84B | ¥ 2.65B | ¥ 1.81B | ¥ 1.86B |
| Total Assets | ¥ 11.43B | ¥ 12.31B | ¥ 12.08B | ¥ 10.90B | ¥ 11.11B |
| Total Debt | ¥ 823.05M | ¥ 696.84M | ¥ 751.66M | ¥ 92.09M | ¥ 211.31M |
| Net Debt | ¥ -979.40M | ¥ -2.14B | ¥ -1.90B | ¥ -1.72B | ¥ -1.65B |
| Total Liabilities | ¥ 4.43B | ¥ 5.63B | ¥ 5.68B | ¥ 4.74B | ¥ 4.66B |
| Stockholders' Equity | ¥ 7.00B | ¥ 6.69B | ¥ 6.41B | ¥ 6.15B | ¥ 6.45B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.00B | ¥ 644.64M | ¥ 387.46M | ¥ 310.57M | ¥ 450.42M |
| Operating Cash Flow | ¥ -872.77M | ¥ 753.16M | ¥ 649.01M | ¥ 376.44M | ¥ 490.10M |
| Investing Cash Flow | ¥ -215.09M | ¥ -66.83M | ¥ -318.51M | ¥ -136.83M | ¥ -312.15M |
| Financing Cash Flow | ¥ -45.59M | ¥ -503.30M | ¥ 509.28M | ¥ -287.79M | ¥ -212.99M |