| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 801.75B | ¥ 818.76B | ¥ 876.08B | ¥ 762.93B | ¥ 655.53B |
| Gross Profit | ¥ 357.14B | ¥ 346.46B | ¥ 393.88B | ¥ 346.83B | ¥ 298.35B |
| Operating Income | ¥ 54.04B | ¥ 34.34B | ¥ 100.69B | ¥ 89.32B | ¥ 62.48B |
| EBITDA | ¥ 62.45B | ¥ 65.77B | ¥ 125.00B | ¥ 110.08B | ¥ 87.84B |
| Net Income | ¥ 16.27B | ¥ 8.11B | ¥ 73.86B | ¥ 61.40B | ¥ 43.31B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 149.02B | ¥ 143.09B | ¥ 105.28B | ¥ 155.48B | ¥ 250.75B |
| Total Assets | ¥ 1.36T | ¥ 1.35T | ¥ 998.16B | ¥ 930.63B | ¥ 820.38B |
| Total Debt | ¥ 157.12B | ¥ 172.76B | ¥ 45.37B | ¥ 60.12B | ¥ 38.89B |
| Net Debt | ¥ 8.10B | ¥ 29.67B | ¥ -59.91B | ¥ -95.37B | ¥ -211.87B |
| Total Liabilities | ¥ 427.36B | ¥ 403.74B | ¥ 266.93B | ¥ 262.66B | ¥ 211.02B |
| Stockholders' Equity | ¥ 771.88B | ¥ 786.69B | ¥ 728.47B | ¥ 665.23B | ¥ 606.86B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 6.79B | ¥ -503.00M | ¥ 8.44B | ¥ 34.07B | ¥ 67.17B |
| Operating Cash Flow | ¥ 55.78B | ¥ 44.88B | ¥ 53.46B | ¥ 67.43B | ¥ 93.83B |
| Investing Cash Flow | ¥ -47.89B | ¥ -107.10B | ¥ -55.53B | ¥ -150.16B | ¥ -14.79B |
| Financing Cash Flow | ¥ -4.61B | ¥ 85.99B | ¥ -58.76B | ¥ -29.60B | ¥ -20.35B |