| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 753.13B | ¥ 741.39B | ¥ 764.70B | ¥ 739.26B | ¥ 608.33B |
| Gross Profit | ¥ 271.43B | ¥ 223.94B | ¥ 188.75B | ¥ 228.32B | ¥ 203.05B |
| Operating Income | ¥ 107.04B | ¥ 66.17B | ¥ 28.25B | ¥ 91.73B | ¥ 88.46B |
| EBITDA | ¥ 144.25B | ¥ 99.74B | ¥ 57.45B | ¥ 114.67B | ¥ 106.77B |
| Net Income | ¥ 79.34B | ¥ 43.69B | ¥ 11.71B | ¥ 64.77B | ¥ 62.02B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 292.94B | ¥ 215.21B | ¥ 162.72B | ¥ 71.06B | ¥ 148.64B |
| Total Assets | ¥ 1.11T | ¥ 1.06T | ¥ 1.10T | ¥ 1.01T | ¥ 812.88B |
| Total Debt | ¥ 10.15B | ¥ 19.89B | ¥ 186.39B | ¥ 79.67B | ¥ 2.61B |
| Net Debt | ¥ -243.13B | ¥ -176.75B | ¥ 76.81B | ¥ 42.64B | ¥ -104.94B |
| Total Liabilities | ¥ 174.03B | ¥ 180.60B | ¥ 323.65B | ¥ 254.97B | ¥ 149.55B |
| Stockholders' Equity | ¥ 926.01B | ¥ 868.16B | ¥ 769.25B | ¥ 746.34B | ¥ 657.86B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 129.87B | ¥ 219.24B | ¥ 5.34B | ¥ -163.60B | ¥ 14.68B |
| Operating Cash Flow | ¥ 129.87B | ¥ 237.09B | ¥ 44.43B | ¥ -103.66B | ¥ 64.54B |
| Investing Cash Flow | ¥ -37.87B | ¥ -25.62B | ¥ -37.68B | ¥ -27.89B | ¥ -42.91B |
| Financing Cash Flow | ¥ -33.55B | ¥ -191.28B | ¥ 80.97B | ¥ 52.63B | ¥ -23.04B |