| Dec 25 | Dec 24 | Dec 23 | Dec 23 | Dec 23 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 12.96T | ¥ 13.02T | ¥ 10.97T | ¥ 10.97T | ¥ 10.97T |
| Gross Profit | ¥ 3.68T | ¥ 3.34T | ¥ 3.24T | ¥ 3.24T | ¥ 3.24T |
| Operating Income | ¥ 1.41T | ¥ 1.21T | ¥ 1.30T | ¥ 1.30T | ¥ 1.30T |
| EBITDA | ¥ 1.81T | ¥ 1.55T | ¥ 2.31T | ¥ 2.31T | ¥ 2.31T |
| Net Income | ¥ 1.14T | ¥ 970.57B | ¥ 1.01T | ¥ 1.01T | ¥ 1.01T |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.45T | ¥ 2.33T | ¥ 1.83T | ¥ 1.83T | ¥ 1.83T |
| Total Assets | ¥ 35.29T | ¥ 34.11T | ¥ 31.15T | ¥ 31.15T | ¥ 31.15T |
| Total Debt | ¥ 4.20T | ¥ 4.09T | ¥ 4.06T | ¥ 4.06T | ¥ 4.06T |
| Net Debt | ¥ 1.22T | ¥ 2.18T | ¥ 2.58T | ¥ 2.58T | ¥ 2.58T |
| Total Liabilities | ¥ 26.78T | ¥ 26.35T | ¥ 24.50T | ¥ 24.50T | ¥ 24.50T |
| Stockholders' Equity | ¥ 8.18T | ¥ 7.59T | ¥ 6.60T | ¥ 6.60T | ¥ 6.60T |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.67T | ¥ 749.27B | ¥ -298.94B | ¥ -298.94B | ¥ -298.94B |
| Operating Cash Flow | ¥ 2.32T | ¥ 1.37T | ¥ 314.69B | ¥ 314.69B | ¥ 314.69B |
| Investing Cash Flow | ¥ -930.12B | ¥ -818.89B | ¥ -1.05T | ¥ -1.05T | ¥ -1.05T |
| Financing Cash Flow | ¥ -298.24B | ¥ -210.71B | ¥ 84.30B | ¥ 84.30B | ¥ 84.30B |