| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 514.98B | ¥ 540.95B | ¥ 539.45B | ¥ 474.77B | ¥ 396.01B |
| Gross Profit | ¥ 285.89B | ¥ 296.86B | ¥ 302.00B | ¥ 253.65B | ¥ 196.05B |
| Operating Income | ¥ 18.98B | ¥ 67.22B | ¥ 82.24B | ¥ 67.78B | ¥ 42.23B |
| EBITDA | ¥ 53.59B | ¥ 98.72B | ¥ 108.58B | ¥ 91.79B | ¥ 64.12B |
| Net Income | ¥ 24.03B | ¥ 7.70B | ¥ 33.95B | ¥ 25.41B | ¥ 13.46B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 39.86B | ¥ 41.75B | ¥ 39.21B | ¥ 36.99B | ¥ 47.30B |
| Total Assets | ¥ 868.97B | ¥ 797.57B | ¥ 765.81B | ¥ 680.33B | ¥ 597.12B |
| Total Debt | ¥ 236.45B | ¥ 286.84B | ¥ 277.33B | ¥ 240.60B | ¥ 234.94B |
| Net Debt | ¥ 196.59B | ¥ 245.10B | ¥ 238.12B | ¥ 203.61B | ¥ 187.65B |
| Total Liabilities | ¥ 637.58B | ¥ 591.91B | ¥ 604.08B | ¥ 548.71B | ¥ 498.59B |
| Stockholders' Equity | ¥ 229.71B | ¥ 203.70B | ¥ 157.17B | ¥ 127.14B | ¥ 94.39B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 9.35B | ¥ 17.41B | ¥ 25.43B | ¥ 43.55B | ¥ 37.09B |
| Operating Cash Flow | ¥ 25.98B | ¥ 44.58B | ¥ 51.61B | ¥ 69.75B | ¥ 49.73B |
| Investing Cash Flow | ¥ -11.21B | ¥ -38.20B | ¥ -36.73B | ¥ -44.87B | ¥ -19.38B |
| Financing Cash Flow | ¥ -20.36B | ¥ -5.66B | ¥ -16.37B | ¥ -38.98B | ¥ -18.27B |