| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.05T | ¥ 1.04T | ¥ 931.29B | ¥ 879.11B | ¥ 935.93B |
| Gross Profit | ¥ 334.43B | ¥ 321.66B | ¥ 262.42B | ¥ 239.77B | ¥ 188.49B |
| Operating Income | ¥ 103.49B | ¥ 94.91B | ¥ 44.60B | ¥ 31.54B | ¥ -31.66B |
| EBITDA | ¥ 202.98B | ¥ 189.54B | ¥ 132.86B | ¥ 119.58B | ¥ 41.20B |
| Net Income | ¥ 79.68B | ¥ 63.76B | ¥ 26.00B | ¥ 8.78B | ¥ -56.23B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 62.13B | ¥ 43.35B | ¥ 69.34B | ¥ 52.27B | ¥ 45.96B |
| Total Assets | ¥ 2.70T | ¥ 2.65T | ¥ 2.61T | ¥ 2.48T | ¥ 2.48T |
| Total Debt | ¥ 1.29T | ¥ 1.26T | ¥ 1.29T | ¥ 1.20T | ¥ 1.18T |
| Net Debt | ¥ 1.23T | ¥ 1.21T | ¥ 1.22T | ¥ 1.14T | ¥ 1.14T |
| Total Liabilities | ¥ 1.83T | ¥ 1.82T | ¥ 1.83T | ¥ 1.73T | ¥ 1.72T |
| Stockholders' Equity | ¥ 827.98B | ¥ 789.25B | ¥ 740.62B | ¥ 702.97B | ¥ 702.35B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 24.56B | ¥ 28.47B | ¥ -56.94B | ¥ -24.82B | ¥ -27.34B |
| Operating Cash Flow | ¥ 155.10B | ¥ 145.33B | ¥ 95.40B | ¥ 85.58B | ¥ 85.89B |
| Investing Cash Flow | ¥ -113.73B | ¥ -101.00B | ¥ -154.43B | ¥ -78.81B | ¥ -115.19B |
| Financing Cash Flow | ¥ -25.25B | ¥ -71.96B | ¥ 74.61B | ¥ -1.37B | ¥ 17.18B |