| Mar 26 | Dec 25 | Dec 24 | Dec 23 | Dec 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.07T | ¥ 1.07T | ¥ 1.08T | ¥ 1.14T | ¥ 943.98B |
| Gross Profit | ¥ 261.11B | ¥ 257.00B | ¥ 255.25B | ¥ 251.48B | ¥ 211.96B |
| Operating Income | ¥ 51.48B | ¥ 55.10B | ¥ 74.37B | ¥ 59.74B | ¥ 65.68B |
| EBITDA | ¥ 90.93B | ¥ 62.69B | ¥ 90.30B | ¥ 64.70B | ¥ 96.53B |
| Net Income | ¥ 30.94B | ¥ 7.72B | ¥ 32.74B | ¥ 7.71B | ¥ 44.05B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 111.07B | ¥ 111.13B | ¥ 104.46B | ¥ 97.48B | ¥ 88.78B |
| Total Assets | ¥ 1.32T | ¥ 1.26T | ¥ 1.20T | ¥ 1.15T | ¥ 1.09T |
| Total Debt | ¥ 262.93B | ¥ 248.28B | ¥ 171.00B | ¥ 171.74B | ¥ 111.25B |
| Net Debt | ¥ 155.31B | ¥ 137.15B | ¥ 66.54B | ¥ 78.01B | ¥ 22.47B |
| Total Liabilities | ¥ 634.30B | ¥ 613.83B | ¥ 573.39B | ¥ 571.95B | ¥ 528.09B |
| Stockholders' Equity | ¥ 681.67B | ¥ 640.68B | ¥ 619.77B | ¥ 569.26B | ¥ 551.39B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 11.33B | ¥ -34.92B | ¥ 25.91B | ¥ -15.18B | ¥ -15.18B |
| Operating Cash Flow | ¥ 63.67B | ¥ 12.76B | ¥ 65.37B | ¥ 21.37B | ¥ 21.37B |
| Investing Cash Flow | ¥ -59.36B | ¥ -49.48B | ¥ -43.27B | ¥ -37.28B | ¥ -37.28B |
| Financing Cash Flow | ¥ -7.14B | ¥ 41.91B | ¥ -17.21B | ¥ 21.68B | ¥ 21.68B |