| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 406.70B | ¥ 394.31B | ¥ 368.13B | ¥ 358.27B | ¥ 325.68B |
| Gross Profit | ¥ 128.74B | ¥ 120.42B | ¥ 116.42B | ¥ 114.82B | ¥ 95.42B |
| Operating Income | ¥ 19.46B | ¥ 15.18B | ¥ 20.78B | ¥ 20.35B | ¥ 10.84B |
| EBITDA | ¥ 87.60B | ¥ 74.69B | ¥ 69.27B | ¥ 63.46B | ¥ 60.81B |
| Net Income | ¥ 43.91B | ¥ 38.13B | ¥ 35.18B | ¥ 32.01B | ¥ 28.07B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 74.63B | ¥ 43.74B | ¥ 97.65B | ¥ 98.78B | ¥ 116.12B |
| Total Assets | ¥ 1.30T | ¥ 1.57T | ¥ 1.07T | ¥ 1.20T | ¥ 1.10T |
| Total Debt | ¥ 14.15B | ¥ 3.88B | ¥ 20.21B | ¥ 26.19B | ¥ 28.04B |
| Net Debt | ¥ -60.45B | ¥ -39.83B | ¥ -77.44B | ¥ -72.58B | ¥ -88.08B |
| Total Liabilities | ¥ 346.89B | ¥ 417.56B | ¥ 271.68B | ¥ 318.63B | ¥ 305.34B |
| Stockholders' Equity | ¥ 935.71B | ¥ 1.14T | ¥ 780.67B | ¥ 868.45B | ¥ 781.37B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -282.00M | ¥ 15.22B | ¥ 2.39B | ¥ -32.00B | ¥ -19.12B |
| Operating Cash Flow | ¥ 23.28B | ¥ 26.54B | ¥ 30.63B | ¥ -2.85B | ¥ 22.71B |
| Investing Cash Flow | ¥ 13.64B | ¥ -29.56B | ¥ -7.35B | ¥ -8.15B | ¥ -8.62B |
| Financing Cash Flow | ¥ -6.11B | ¥ -51.01B | ¥ -24.49B | ¥ -8.16B | ¥ 16.90B |