| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 808.45B | ¥ 826.89B | ¥ 780.94B | ¥ 756.38B | ¥ 629.37B |
| Gross Profit | ¥ 246.51B | ¥ 267.75B | ¥ 241.35B | ¥ 243.27B | ¥ 205.44B |
| Operating Income | ¥ 58.88B | ¥ 85.08B | ¥ 75.48B | ¥ 87.14B | ¥ 72.26B |
| EBITDA | ¥ 143.59B | ¥ 170.34B | ¥ 152.64B | ¥ 152.59B | ¥ 131.26B |
| Net Income | ¥ 7.47B | ¥ 31.72B | ¥ 42.45B | ¥ 54.31B | ¥ 37.26B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 108.32B | ¥ 121.69B | ¥ 134.62B | ¥ 128.58B | ¥ 155.80B |
| Total Assets | ¥ 1.30T | ¥ 1.29T | ¥ 1.25T | ¥ 1.22T | ¥ 1.09T |
| Total Debt | ¥ 284.92B | ¥ 287.34B | ¥ 320.22B | ¥ 357.52B | ¥ 327.53B |
| Net Debt | ¥ 180.82B | ¥ 169.27B | ¥ 189.08B | ¥ 233.80B | ¥ 175.59B |
| Total Liabilities | ¥ 548.33B | ¥ 509.45B | ¥ 518.33B | ¥ 553.00B | ¥ 511.41B |
| Stockholders' Equity | ¥ 742.85B | ¥ 764.28B | ¥ 714.63B | ¥ 647.09B | ¥ 560.40B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 936.00M | ¥ 62.52B | ¥ 68.75B | ¥ -20.93B | ¥ 8.04B |
| Operating Cash Flow | ¥ 98.59B | ¥ 138.29B | ¥ 129.30B | ¥ 51.73B | ¥ 78.22B |
| Investing Cash Flow | ¥ -98.13B | ¥ -76.01B | ¥ -63.15B | ¥ -68.12B | ¥ -63.77B |
| Financing Cash Flow | ¥ -16.30B | ¥ -82.50B | ¥ -64.96B | ¥ -12.55B | ¥ -49.27B |