| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 874.03B | ¥ 803.00B | ¥ 720.21B | ¥ 710.58B | ¥ 666.46B |
| Gross Profit | ¥ 264.05B | ¥ 218.76B | ¥ 192.41B | ¥ 219.16B | ¥ 232.00B |
| Operating Income | ¥ 71.50B | ¥ 40.08B | ¥ 22.35B | ¥ 67.55B | ¥ 104.38B |
| EBITDA | ¥ 75.77B | ¥ 49.92B | ¥ 31.12B | ¥ 71.90B | ¥ 111.04B |
| Net Income | ¥ 31.67B | ¥ 15.98B | ¥ 3.54B | ¥ 22.90B | ¥ 41.24B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 246.19B | ¥ 228.25B | ¥ 218.61B | ¥ 182.36B | ¥ 200.42B |
| Total Assets | ¥ 557.16B | ¥ 520.42B | ¥ 475.22B | ¥ 383.70B | ¥ 382.58B |
| Total Debt | ¥ 93.37B | ¥ 106.78B | ¥ 107.08B | ¥ 46.26B | ¥ 42.44B |
| Net Debt | ¥ -136.48B | ¥ -103.26B | ¥ -92.50B | ¥ -119.65B | ¥ -139.01B |
| Total Liabilities | ¥ 281.48B | ¥ 266.18B | ¥ 245.92B | ¥ 160.78B | ¥ 188.44B |
| Stockholders' Equity | ¥ 183.75B | ¥ 158.28B | ¥ 143.05B | ¥ 144.34B | ¥ 130.20B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 67.44B | ¥ 46.55B | ¥ -4.75B | ¥ -8.14B | ¥ 97.14B |
| Operating Cash Flow | ¥ 78.16B | ¥ 53.23B | ¥ 20.82B | ¥ 17.95B | ¥ 109.61B |
| Investing Cash Flow | ¥ -30.82B | ¥ -38.33B | ¥ -40.29B | ¥ -31.41B | ¥ -28.54B |
| Financing Cash Flow | ¥ -33.86B | ¥ -5.20B | ¥ 53.49B | ¥ -2.80B | ¥ 374.00M |