| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 15.35B | ¥ 15.46B | ¥ 14.83B | ¥ 13.33B | ¥ 12.93B |
| Gross Profit | ¥ 4.64B | ¥ 4.83B | ¥ 4.80B | ¥ 4.09B | ¥ 3.98B |
| Operating Income | ¥ 277.70M | ¥ 578.25M | ¥ 830.05M | ¥ 532.09M | ¥ 530.19M |
| EBITDA | ¥ 3.78B | ¥ 3.67B | ¥ 3.79B | ¥ 3.74B | ¥ 3.44B |
| Net Income | ¥ 336.21M | ¥ 597.35M | ¥ 743.78M | ¥ 680.92M | ¥ 561.51M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.27B | ¥ 3.51B | ¥ 3.21B | ¥ 3.16B | ¥ 2.71B |
| Total Assets | ¥ 21.96B | ¥ 21.47B | ¥ 20.90B | ¥ 19.60B | ¥ 18.53B |
| Total Debt | ¥ 9.19B | ¥ 8.68B | ¥ 8.31B | ¥ 7.95B | ¥ 8.64B |
| Net Debt | ¥ 5.97B | ¥ 5.17B | ¥ 5.10B | ¥ 4.80B | ¥ 5.92B |
| Total Liabilities | ¥ 12.65B | ¥ 12.44B | ¥ 12.39B | ¥ 11.78B | ¥ 11.31B |
| Stockholders' Equity | ¥ 9.15B | ¥ 8.92B | ¥ 8.44B | ¥ 7.78B | ¥ 7.20B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -375.31M | ¥ 50.38M | ¥ -203.44M | ¥ 1.20B | ¥ -418.26M |
| Operating Cash Flow | ¥ 3.06B | ¥ 3.55B | ¥ 3.39B | ¥ 3.27B | ¥ 2.91B |
| Investing Cash Flow | ¥ -3.72B | ¥ -3.52B | ¥ -3.63B | ¥ -2.10B | ¥ -3.18B |
| Financing Cash Flow | ¥ 394.23M | ¥ 266.68M | ¥ 252.81M | ¥ -781.37M | ¥ -675.03M |