| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 22.07B | ¥ 21.49B | ¥ 21.45B | ¥ 20.97B | ¥ 19.78B |
| Gross Profit | ¥ 8.18B | ¥ 8.12B | ¥ 7.54B | ¥ 7.50B | ¥ 7.06B |
| Operating Income | ¥ 1.98B | ¥ 1.87B | ¥ 1.85B | ¥ 1.59B | ¥ 1.40B |
| EBITDA | ¥ 2.81B | ¥ 2.61B | ¥ 2.52B | ¥ 2.19B | ¥ 1.89B |
| Net Income | ¥ 861.97M | ¥ 860.53M | ¥ 832.58M | ¥ 659.84M | ¥ 572.41M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.55B | ¥ 4.02B | ¥ 2.55B | ¥ 1.11B | ¥ 1.68B |
| Total Assets | ¥ 18.39B | ¥ 17.60B | ¥ 16.23B | ¥ 15.06B | ¥ 15.17B |
| Total Debt | ¥ 68.30M | ¥ 85.58M | ¥ 79.38M | ¥ 57.71M | ¥ 77.23M |
| Net Debt | ¥ -4.48B | ¥ -3.93B | ¥ -2.21B | ¥ -1.04B | ¥ -1.59B |
| Total Liabilities | ¥ 7.83B | ¥ 7.40B | ¥ 6.54B | ¥ 6.20B | ¥ 6.78B |
| Stockholders' Equity | ¥ 6.90B | ¥ 6.46B | ¥ 6.02B | ¥ 5.52B | ¥ 5.16B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 2.17B | ¥ 2.07B | ¥ 1.80B | ¥ 259.17M | ¥ 360.41M |
| Operating Cash Flow | ¥ 3.23B | ¥ 2.85B | ¥ 2.43B | ¥ 1.14B | ¥ 1.07B |
| Investing Cash Flow | ¥ -1.06B | ¥ -560.83M | ¥ -564.43M | ¥ -851.23M | ¥ -846.64M |
| Financing Cash Flow | ¥ -1.63B | ¥ -564.93M | ¥ -609.65M | ¥ -844.13M | ¥ -496.06M |