| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 393.31B | ¥ 307.55B | ¥ 284.13B | ¥ 253.78B | ¥ 182.86B |
| Gross Profit | ¥ 277.57B | ¥ 208.64B | ¥ 184.47B | ¥ 153.97B | ¥ 106.83B |
| Operating Income | ¥ 166.83B | ¥ 121.49B | ¥ 110.38B | ¥ 91.47B | ¥ 53.05B |
| EBITDA | ¥ 179.03B | ¥ 132.52B | ¥ 120.75B | ¥ 100.02B | ¥ 59.87B |
| Net Income | ¥ 123.89B | ¥ 84.20B | ¥ 82.89B | ¥ 66.21B | ¥ 39.09B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 229.17B | ¥ 215.49B | ¥ 163.05B | ¥ 125.77B | ¥ 109.81B |
| Total Assets | ¥ 654.09B | ¥ 556.06B | ¥ 472.69B | ¥ 404.54B | ¥ 329.03B |
| Total Debt | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 |
| Net Debt | ¥ -229.17B | ¥ -215.49B | ¥ -163.05B | ¥ -125.77B | ¥ -109.81B |
| Total Liabilities | ¥ 161.39B | ¥ 149.50B | ¥ 124.65B | ¥ 110.73B | ¥ 76.67B |
| Stockholders' Equity | ¥ 492.35B | ¥ 406.37B | ¥ 347.80B | ¥ 293.54B | ¥ 252.14B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 53.43B | ¥ 81.27B | ¥ 67.53B | ¥ 40.02B | ¥ 35.60B |
| Operating Cash Flow | ¥ 120.36B | ¥ 97.52B | ¥ 81.78B | ¥ 83.65B | ¥ 56.71B |
| Investing Cash Flow | ¥ -68.00B | ¥ -16.40B | ¥ -13.08B | ¥ -43.59B | ¥ -13.11B |
| Financing Cash Flow | ¥ -38.15B | ¥ -30.94B | ¥ -32.09B | ¥ -27.19B | ¥ -15.82B |