| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 6.05B | ¥ 5.59B | ¥ 5.85B | ¥ 5.32B | ¥ 4.59B |
| Gross Profit | ¥ 2.08B | ¥ 1.84B | ¥ 2.33B | ¥ 2.22B | ¥ 1.97B |
| Operating Income | ¥ 430.96M | ¥ 324.20M | ¥ 891.33M | ¥ 944.00M | ¥ 887.75M |
| EBITDA | ¥ 1.14B | ¥ 1.10B | ¥ 1.72B | ¥ 2.03B | ¥ 1.38B |
| Net Income | ¥ 145.54M | ¥ 106.15M | ¥ 492.01M | ¥ 1.02B | ¥ 574.98M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 329.70M | ¥ 222.50M | ¥ 808.51M | ¥ 1.35B | ¥ 1.29B |
| Total Assets | ¥ 12.32B | ¥ 12.78B | ¥ 13.65B | ¥ 12.59B | ¥ 11.15B |
| Total Debt | ¥ 5.88B | ¥ 6.80B | ¥ 7.53B | ¥ 6.93B | ¥ 5.97B |
| Net Debt | ¥ 5.55B | ¥ 6.58B | ¥ 6.72B | ¥ 5.58B | ¥ 4.68B |
| Total Liabilities | ¥ 7.34B | ¥ 7.95B | ¥ 8.89B | ¥ 8.33B | ¥ 7.33B |
| Stockholders' Equity | ¥ 4.98B | ¥ 4.83B | ¥ 4.76B | ¥ 4.26B | ¥ 3.83B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.19B | ¥ 515.00M | ¥ 599.74M | ¥ 915.23M | ¥ 959.67M |
| Operating Cash Flow | ¥ 1.37B | ¥ 715.87M | ¥ 1.24B | ¥ 1.15B | ¥ 1.25B |
| Investing Cash Flow | ¥ -264.55M | ¥ -212.56M | ¥ -732.84M | ¥ 198.89M | ¥ -356.94M |
| Financing Cash Flow | ¥ -994.79M | ¥ -1.09B | ¥ -1.05B | ¥ -1.29B | ¥ -1.19B |