| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 731.28B | ¥ 660.26B | ¥ 609.01B | ¥ 554.55B | ¥ 560.12B |
| Gross Profit | ¥ 411.08B | ¥ 349.30B | ¥ 293.11B | ¥ 238.75B | ¥ 245.94B |
| Operating Income | ¥ 238.07B | ¥ 208.10B | ¥ 160.07B | ¥ 110.83B | ¥ 271.62B |
| EBITDA | ¥ 302.12B | ¥ 230.09B | ¥ 183.94B | ¥ 134.30B | ¥ 313.65B |
| Net Income | ¥ 218.72B | ¥ 194.07B | ¥ 115.22B | ¥ 188.24B | ¥ 224.82B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 434.01B | ¥ 343.16B | ¥ 379.15B | ¥ 289.48B | ¥ 262.35B |
| Total Assets | ¥ 2.04T | ¥ 1.78T | ¥ 1.58T | ¥ 1.58T | ¥ 1.61T |
| Total Debt | ¥ 406.66B | ¥ 358.11B | ¥ 371.24B | ¥ 359.14B | ¥ 323.48B |
| Net Debt | ¥ 258.55B | ¥ 225.59B | ¥ 198.92B | ¥ 202.40B | ¥ 155.51B |
| Total Liabilities | ¥ 798.43B | ¥ 727.10B | ¥ 703.57B | ¥ 795.27B | ¥ 735.67B |
| Stockholders' Equity | ¥ 1.15T | ¥ 973.55B | ¥ 808.59B | ¥ 721.39B | ¥ 806.30B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 190.17B | ¥ 162.47B | ¥ 174.56B | ¥ 95.24B | ¥ 113.02B |
| Operating Cash Flow | ¥ 303.05B | ¥ 258.52B | ¥ 221.96B | ¥ 146.09B | ¥ 175.19B |
| Investing Cash Flow | ¥ -205.73B | ¥ -122.19B | ¥ -125.16B | ¥ -104.87B | ¥ -178.55B |
| Financing Cash Flow | ¥ -87.16B | ¥ -176.49B | ¥ -82.57B | ¥ -59.95B | ¥ 21.62B |