| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 406.17B | ¥ 370.91B | ¥ 330.12B | ¥ 290.25B | ¥ 251.10B |
| Gross Profit | ¥ 102.82B | ¥ 102.07B | ¥ 89.63B | ¥ 70.59B | ¥ 40.69B |
| Operating Income | ¥ 37.56B | ¥ 38.70B | ¥ 31.99B | ¥ 20.67B | ¥ -8.04B |
| EBITDA | ¥ 68.50B | ¥ 71.13B | ¥ 61.06B | ¥ 49.43B | ¥ 28.38B |
| Net Income | ¥ 15.92B | ¥ 18.63B | ¥ 17.54B | ¥ 2.48B | ¥ -11.66B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 80.47B | ¥ 55.88B | ¥ 73.96B | ¥ 85.78B | ¥ 92.04B |
| Total Assets | ¥ 354.38B | ¥ 295.70B | ¥ 308.16B | ¥ 307.63B | ¥ 319.63B |
| Total Debt | ¥ 172.64B | ¥ 143.98B | ¥ 170.72B | ¥ 194.91B | ¥ 228.29B |
| Net Debt | ¥ 92.17B | ¥ 95.25B | ¥ 96.77B | ¥ 110.27B | ¥ 137.44B |
| Total Liabilities | ¥ 256.18B | ¥ 217.56B | ¥ 249.74B | ¥ 267.58B | ¥ 303.19B |
| Stockholders' Equity | ¥ 98.19B | ¥ 78.14B | ¥ 58.42B | ¥ 40.04B | ¥ 16.43B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 21.88B | ¥ 21.66B | ¥ 21.76B | ¥ 13.33B | ¥ 20.23B |
| Operating Cash Flow | ¥ 62.47B | ¥ 54.18B | ¥ 48.19B | ¥ 29.37B | ¥ 34.82B |
| Investing Cash Flow | ¥ -46.06B | ¥ -37.56B | ¥ -25.66B | ¥ -17.36B | ¥ -12.35B |
| Financing Cash Flow | ¥ 14.83B | ¥ -42.51B | ¥ -35.63B | ¥ -20.12B | ¥ 13.17B |