| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.52B | ¥ 2.77B | ¥ 2.64B | ¥ 2.38B | ¥ 2.20B |
| Gross Profit | ¥ 999.40M | ¥ 1.50B | ¥ 1.44B | ¥ 1.45B | ¥ 1.32B |
| Operating Income | ¥ 780.26M | ¥ 1.20B | ¥ 1.05B | ¥ 1.12B | ¥ 1.01B |
| EBITDA | ¥ 1.85B | ¥ 2.10B | ¥ 1.79B | ¥ 1.70B | ¥ 1.50B |
| Net Income | ¥ 138.36M | ¥ 811.58M | ¥ 899.96M | ¥ 865.22M | ¥ 789.81M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.31B | ¥ 1.75B | ¥ 2.60B | ¥ 3.61B | ¥ 3.52B |
| Total Assets | ¥ 33.17B | ¥ 32.13B | ¥ 31.24B | ¥ 27.17B | ¥ 24.04B |
| Total Debt | ¥ 18.96B | ¥ 16.65B | ¥ 16.69B | ¥ 14.05B | ¥ 11.59B |
| Net Debt | ¥ 17.67B | ¥ 14.96B | ¥ 14.25B | ¥ 10.58B | ¥ 8.08B |
| Total Liabilities | ¥ 24.51B | ¥ 23.22B | ¥ 22.80B | ¥ 19.08B | ¥ 16.48B |
| Stockholders' Equity | ¥ 8.52B | ¥ 8.71B | ¥ 8.28B | ¥ 7.83B | ¥ 7.40B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -699.89M | ¥ -2.31B | ¥ -2.61B | ¥ -1.96B | ¥ -1.84B |
| Operating Cash Flow | ¥ 2.29B | ¥ 2.19B | ¥ 1.58B | ¥ 2.40B | ¥ 1.29B |
| Investing Cash Flow | ¥ -2.71B | ¥ -3.42B | ¥ -4.59B | ¥ -3.77B | ¥ -1.95B |
| Financing Cash Flow | ¥ -376.55M | ¥ 525.04M | ¥ 1.97B | ¥ 1.28B | ¥ 1.89B |