| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 58.98B | ¥ 61.29B | ¥ 62.37B | ¥ 60.87B | ¥ 57.23B |
| Gross Profit | ¥ 6.47B | ¥ 6.59B | ¥ 6.42B | ¥ 5.91B | ¥ 5.73B |
| Operating Income | ¥ 714.00M | ¥ 920.39M | ¥ 974.09M | ¥ 822.67M | ¥ 811.11M |
| EBITDA | ¥ 1.02B | ¥ 1.22B | ¥ 1.39B | ¥ 1.11B | ¥ 1.07B |
| Net Income | ¥ 551.00M | ¥ 718.92M | ¥ 812.62M | ¥ 641.13M | ¥ 644.11M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 11.10B | ¥ 12.05B | ¥ 11.65B | ¥ 10.25B | ¥ 10.32B |
| Total Assets | ¥ 27.85B | ¥ 29.08B | ¥ 29.01B | ¥ 28.70B | ¥ 27.38B |
| Total Debt | ¥ 0.00 | ¥ 0.00 | ¥ 265.00K | ¥ 1.92M | ¥ 3.77M |
| Net Debt | ¥ -11.10B | ¥ -11.85B | ¥ -11.65B | ¥ -10.25B | ¥ -10.32B |
| Total Liabilities | ¥ 13.79B | ¥ 15.13B | ¥ 15.45B | ¥ 15.88B | ¥ 14.98B |
| Stockholders' Equity | ¥ 14.06B | ¥ 13.96B | ¥ 13.36B | ¥ 12.82B | ¥ 12.40B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -502.00M | ¥ 535.86M | ¥ 1.65B | ¥ 153.35M | ¥ -167.68M |
| Operating Cash Flow | ¥ -471.00M | ¥ 603.82M | ¥ 1.83B | ¥ 353.25M | ¥ -92.78M |
| Investing Cash Flow | ¥ -14.00M | ¥ -66.20M | ¥ -208.60M | ¥ -198.72M | ¥ 324.81M |
| Financing Cash Flow | ¥ -258.00M | ¥ -337.67M | ¥ -222.16M | ¥ -222.07M | ¥ -231.13M |