| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 6.06B | ¥ 5.90B | ¥ 5.71B | ¥ 5.25B | ¥ 5.52B |
| Gross Profit | ¥ 1.86B | ¥ 1.73B | ¥ 1.67B | ¥ 1.35B | ¥ 1.65B |
| Operating Income | ¥ 595.81M | ¥ 518.71M | ¥ 507.89M | ¥ 130.06M | ¥ 444.90M |
| EBITDA | ¥ 670.09M | ¥ 597.00M | ¥ 645.20M | ¥ 217.77M | ¥ 520.73M |
| Net Income | ¥ 418.69M | ¥ 433.58M | ¥ 375.18M | ¥ 181.37M | ¥ 332.47M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.41B | ¥ 1.17B | ¥ 979.75M | ¥ 1.22B | ¥ 1.49B |
| Total Assets | ¥ 6.57B | ¥ 6.21B | ¥ 5.88B | ¥ 5.44B | ¥ 5.52B |
| Total Debt | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 |
| Net Debt | ¥ -1.41B | ¥ -1.17B | ¥ -979.75M | ¥ -1.22B | ¥ -1.49B |
| Total Liabilities | ¥ 1.86B | ¥ 1.85B | ¥ 1.87B | ¥ 1.73B | ¥ 1.88B |
| Stockholders' Equity | ¥ 4.63B | ¥ 4.28B | ¥ 3.94B | ¥ 3.66B | ¥ 3.58B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 353.35M | ¥ 310.94M | ¥ -186.97M | ¥ -164.60M | ¥ 63.44M |
| Operating Cash Flow | ¥ 400.65M | ¥ 329.33M | ¥ 378.64M | ¥ -30.53M | ¥ 84.77M |
| Investing Cash Flow | ¥ -54.00M | ¥ -22.67M | ¥ -501.20M | ¥ -138.88M | ¥ -24.94M |
| Financing Cash Flow | ¥ -105.81M | ¥ -116.18M | ¥ -113.58M | ¥ -108.67M | ¥ -55.82M |