| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 784.63B | ¥ 661.68B | ¥ 581.41B | ¥ 496.17B | ¥ 453.69B |
| Gross Profit | ¥ 402.98B | ¥ 336.41B | ¥ 271.55B | ¥ 234.36B | ¥ 222.33B |
| Operating Income | ¥ 73.84B | ¥ 56.13B | ¥ 33.14B | ¥ 32.77B | ¥ 42.45B |
| EBITDA | ¥ 101.03B | ¥ 91.11B | ¥ 61.50B | ¥ 57.84B | ¥ 70.11B |
| Net Income | ¥ 50.85B | ¥ 41.57B | ¥ 22.05B | ¥ 24.56B | ¥ 33.90B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 134.93B | ¥ 125.22B | ¥ 115.04B | ¥ 90.16B | ¥ 135.75B |
| Total Assets | ¥ 562.75B | ¥ 509.55B | ¥ 453.71B | ¥ 399.32B | ¥ 393.36B |
| Total Debt | ¥ 102.13B | ¥ 92.07B | ¥ 95.66B | ¥ 76.45B | ¥ 109.84B |
| Net Debt | ¥ -32.80B | ¥ -33.16B | ¥ -19.38B | ¥ -13.71B | ¥ -25.91B |
| Total Liabilities | ¥ 226.83B | ¥ 212.55B | ¥ 186.27B | ¥ 154.47B | ¥ 178.49B |
| Stockholders' Equity | ¥ 332.09B | ¥ 293.30B | ¥ 264.23B | ¥ 242.22B | ¥ 212.80B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 50.04B | ¥ 19.57B | ¥ 30.15B | ¥ 5.67B | ¥ 42.52B |
| Operating Cash Flow | ¥ 73.36B | ¥ 58.50B | ¥ 56.53B | ¥ 23.35B | ¥ 61.45B |
| Investing Cash Flow | ¥ -40.89B | ¥ -27.65B | ¥ -22.11B | ¥ -16.68B | ¥ -13.54B |
| Financing Cash Flow | ¥ -22.16B | ¥ -23.41B | ¥ -11.23B | ¥ -58.65B | ¥ -15.16B |