| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 8.52B | ¥ 8.47B | ¥ 8.10B | ¥ 7.50B | ¥ 6.56B |
| Gross Profit | ¥ 1.59B | ¥ 2.04B | ¥ 2.32B | ¥ 2.04B | ¥ 1.77B |
| Operating Income | ¥ 337.37M | ¥ 534.37M | ¥ 534.58M | ¥ 476.71M | ¥ 425.59M |
| EBITDA | ¥ 337.37M | ¥ 1.11B | ¥ 1.09B | ¥ 1.01B | ¥ 908.67M |
| Net Income | ¥ 282.39M | ¥ 470.02M | ¥ 496.51M | ¥ 411.06M | ¥ 348.55M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.40B | ¥ 1.25B | ¥ 918.33M | ¥ 1.16B | ¥ 744.66M |
| Total Assets | ¥ 9.19B | ¥ 9.02B | ¥ 8.29B | ¥ 8.27B | ¥ 7.33B |
| Total Debt | ¥ 1.31B | ¥ 1.35B | ¥ 1.08B | ¥ 1.38B | ¥ 1.04B |
| Net Debt | ¥ -84.19M | ¥ 107.78M | ¥ 166.60M | ¥ 225.11M | ¥ 299.09M |
| Total Liabilities | ¥ 3.73B | ¥ 3.80B | ¥ 3.51B | ¥ 3.92B | ¥ 3.68B |
| Stockholders' Equity | ¥ 5.21B | ¥ 4.99B | ¥ 4.55B | ¥ 4.13B | ¥ 3.47B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 418.13M | ¥ 155.19M | ¥ -59.85M | ¥ 513.48M | ¥ 9.89M |
| Operating Cash Flow | ¥ 533.73M | ¥ 367.61M | ¥ 265.28M | ¥ 758.24M | ¥ 259.12M |
| Investing Cash Flow | ¥ -103.50M | ¥ -212.21M | ¥ -305.11M | ¥ -228.90M | ¥ -237.69M |
| Financing Cash Flow | ¥ -291.13M | ¥ 184.78M | ¥ -196.11M | ¥ -130.66M | ¥ -139.73M |