| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 22.54B | ¥ 22.41B | ¥ 21.76B | ¥ 20.48B | ¥ 19.25B |
| Gross Profit | ¥ 4.73B | ¥ 5.07B | ¥ 4.91B | ¥ 4.57B | ¥ 4.02B |
| Operating Income | ¥ 1.01B | ¥ 905.17M | ¥ 772.42M | ¥ 419.07M | ¥ 158.32M |
| EBITDA | ¥ 1.86B | ¥ 1.87B | ¥ 1.84B | ¥ 1.18B | ¥ 582.16M |
| Net Income | ¥ 904.88M | ¥ 895.48M | ¥ 845.38M | ¥ 532.24M | ¥ 258.95M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.63B | ¥ 2.77B | ¥ 3.24B | ¥ 1.78B | ¥ 2.37B |
| Total Assets | ¥ 34.04B | ¥ 33.68B | ¥ 32.69B | ¥ 31.12B | ¥ 28.44B |
| Total Debt | ¥ 12.80B | ¥ 13.28B | ¥ 13.27B | ¥ 13.76B | ¥ 11.55B |
| Net Debt | ¥ 9.54B | ¥ 11.10B | ¥ 10.64B | ¥ 12.29B | ¥ 9.58B |
| Total Liabilities | ¥ 19.75B | ¥ 20.41B | ¥ 20.35B | ¥ 20.08B | ¥ 17.82B |
| Stockholders' Equity | ¥ 14.29B | ¥ 13.27B | ¥ 12.34B | ¥ 11.04B | ¥ 10.62B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 2.06B | ¥ -67.78M | ¥ 1.77B | ¥ -2.03B | ¥ -2.65B |
| Operating Cash Flow | ¥ 2.06B | ¥ -20.03M | ¥ 1.87B | ¥ -869.95M | ¥ -28.65M |
| Investing Cash Flow | ¥ -191.03M | ¥ 78.05M | ¥ -61.15M | ¥ -1.70B | ¥ -3.17B |
| Financing Cash Flow | ¥ -781.72M | ¥ -508.98M | ¥ -634.42M | ¥ 2.06B | ¥ 3.20B |