| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.08T | ¥ 1.02T | ¥ 1.00T | ¥ 888.67B | ¥ 806.63B |
| Gross Profit | ¥ 231.53B | ¥ 220.27B | ¥ 200.08B | ¥ 199.11B | ¥ 180.90B |
| Operating Income | ¥ 64.76B | ¥ 68.27B | ¥ 49.70B | ¥ 59.41B | ¥ 45.50B |
| EBITDA | ¥ 124.30B | ¥ 115.51B | ¥ 106.34B | ¥ 107.95B | ¥ 88.84B |
| Net Income | ¥ 49.08B | ¥ 44.36B | ¥ 40.14B | ¥ 43.21B | ¥ 27.37B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 70.61B | ¥ 64.97B | ¥ 65.94B | ¥ 59.55B | ¥ 45.98B |
| Total Assets | ¥ 1.25T | ¥ 1.22T | ¥ 1.09T | ¥ 1.02T | ¥ 926.82B |
| Total Debt | ¥ 446.73B | ¥ 443.25B | ¥ 390.21B | ¥ 373.74B | ¥ 337.82B |
| Net Debt | ¥ 376.12B | ¥ 353.74B | ¥ 300.78B | ¥ 286.95B | ¥ 261.53B |
| Total Liabilities | ¥ 713.29B | ¥ 714.21B | ¥ 645.16B | ¥ 602.17B | ¥ 554.43B |
| Stockholders' Equity | ¥ 517.14B | ¥ 488.56B | ¥ 430.23B | ¥ 395.13B | ¥ 357.80B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 25.76B | ¥ 16.16B | ¥ -9.72B | ¥ 25.24B | ¥ 24.57B |
| Operating Cash Flow | ¥ 93.24B | ¥ 79.63B | ¥ 56.95B | ¥ 71.57B | ¥ 76.60B |
| Investing Cash Flow | ¥ -62.17B | ¥ -97.97B | ¥ -71.14B | ¥ -53.15B | ¥ -52.70B |
| Financing Cash Flow | ¥ -27.34B | ¥ 14.72B | ¥ 19.26B | ¥ -6.62B | ¥ -20.89B |