| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 594.92B | ¥ 565.36B | ¥ 552.83B | ¥ 497.21B | ¥ 393.65B |
| Gross Profit | ¥ 234.81B | ¥ 230.76B | ¥ 216.51B | ¥ 197.98B | ¥ 161.04B |
| Operating Income | ¥ 97.35B | ¥ 93.98B | ¥ 76.90B | ¥ 44.05B | ¥ 53.08B |
| EBITDA | ¥ 132.91B | ¥ 138.18B | ¥ 127.92B | ¥ 94.65B | ¥ 74.55B |
| Net Income | ¥ 63.61B | ¥ 74.81B | ¥ 72.27B | ¥ 47.96B | ¥ 41.35B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 117.26B | ¥ 86.64B | ¥ 52.88B | ¥ 41.60B | ¥ 55.62B |
| Total Assets | ¥ 753.25B | ¥ 722.67B | ¥ 645.48B | ¥ 598.89B | ¥ 531.23B |
| Total Debt | ¥ 101.37B | ¥ 102.05B | ¥ 97.87B | ¥ 129.15B | ¥ 125.67B |
| Net Debt | ¥ -15.88B | ¥ 15.42B | ¥ 29.77B | ¥ 87.55B | ¥ 70.06B |
| Total Liabilities | ¥ 230.58B | ¥ 250.11B | ¥ 250.28B | ¥ 277.97B | ¥ 251.07B |
| Stockholders' Equity | ¥ 522.66B | ¥ 472.55B | ¥ 395.20B | ¥ 320.68B | ¥ 279.95B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 69.39B | ¥ 48.40B | ¥ 55.80B | ¥ -31.22B | ¥ -4.26B |
| Operating Cash Flow | ¥ 93.06B | ¥ 67.06B | ¥ 86.50B | ¥ 15.17B | ¥ 34.47B |
| Investing Cash Flow | ¥ -23.08B | ¥ -15.21B | ¥ -14.66B | ¥ -16.71B | ¥ -37.54B |
| Financing Cash Flow | ¥ -43.83B | ¥ -23.08B | ¥ -62.89B | ¥ -16.23B | ¥ 11.70B |