| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 509.62B | ¥ 529.42B | ¥ 507.84B | ¥ 481.45B | ¥ 439.55B |
| Gross Profit | ¥ 142.79B | ¥ 150.07B | ¥ 146.41B | ¥ 249.09B | ¥ 230.16B |
| Operating Income | ¥ 37.15B | ¥ 39.80B | ¥ 37.13B | ¥ 33.43B | ¥ 30.95B |
| EBITDA | ¥ 140.44B | ¥ 127.81B | ¥ 141.45B | ¥ 113.59B | ¥ 102.45B |
| Net Income | ¥ 32.33B | ¥ 33.01B | ¥ 30.45B | ¥ 27.59B | ¥ 25.95B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 111.61B | ¥ 102.01B | ¥ 91.85B | ¥ 76.30B | ¥ 75.21B |
| Total Assets | ¥ 871.02B | ¥ 866.63B | ¥ 835.81B | ¥ 807.70B | ¥ 762.23B |
| Total Debt | ¥ 61.24B | ¥ 60.74B | ¥ 65.19B | ¥ 77.38B | ¥ 58.90B |
| Net Debt | ¥ -38.61B | ¥ -21.46B | ¥ -15.86B | ¥ 4.92B | ¥ -14.38B |
| Total Liabilities | ¥ 395.34B | ¥ 410.07B | ¥ 388.65B | ¥ 371.27B | ¥ 331.07B |
| Stockholders' Equity | ¥ 461.02B | ¥ 452.39B | ¥ 442.93B | ¥ 432.09B | ¥ 428.67B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 52.43B | ¥ 55.00B | ¥ 47.34B | ¥ 44.92B | ¥ 52.36B |
| Operating Cash Flow | ¥ 123.68B | ¥ 145.27B | ¥ 137.51B | ¥ 136.43B | ¥ 137.53B |
| Investing Cash Flow | ¥ -96.86B | ¥ -101.29B | ¥ -95.49B | ¥ -96.80B | ¥ -80.29B |
| Financing Cash Flow | ¥ -47.00B | ¥ -42.90B | ¥ -33.48B | ¥ -40.91B | ¥ -7.52B |