| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 558.22M | ¥ 505.44M | ¥ 499.69M | ¥ 348.00M | ¥ 330.91M |
| Gross Profit | ¥ 345.30M | ¥ 305.20M | ¥ 300.88M | ¥ 205.25M | ¥ 199.79M |
| Operating Income | ¥ 217.15M | ¥ 213.54M | ¥ 210.27M | ¥ 133.99M | ¥ 131.13M |
| EBITDA | ¥ 217.69M | ¥ 215.23M | ¥ 220.39M | ¥ 131.82M | ¥ 127.88M |
| Net Income | ¥ 171.03M | ¥ 171.37M | ¥ 173.73M | ¥ 107.25M | ¥ 107.66M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 170.48M | ¥ 227.50M | ¥ 377.38M | ¥ 264.87M | ¥ 353.38M |
| Total Assets | ¥ 1.12B | ¥ 1.01B | ¥ 930.78M | ¥ 805.56M | ¥ 784.31M |
| Total Debt | ¥ 20.78M | ¥ 12.11M | ¥ 12.82M | ¥ 11.32M | ¥ 13.72M |
| Net Debt | ¥ -58.99M | ¥ -29.60M | ¥ -54.56M | ¥ -15.84M | ¥ -22.07M |
| Total Liabilities | ¥ 149.32M | ¥ 125.17M | ¥ 122.29M | ¥ 113.68M | ¥ 111.86M |
| Stockholders' Equity | ¥ 970.62M | ¥ 883.96M | ¥ 804.38M | ¥ 687.82M | ¥ 668.40M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 154.57M | ¥ 113.31M | ¥ 168.60M | ¥ 49.17M | ¥ 44.35M |
| Operating Cash Flow | ¥ 172.86M | ¥ 146.39M | ¥ 189.66M | ¥ 67.46M | ¥ 66.15M |
| Investing Cash Flow | ¥ -39.89M | ¥ -73.01M | ¥ -89.46M | ¥ 14.02M | ¥ -66.78M |
| Financing Cash Flow | ¥ -100.76M | ¥ -97.48M | ¥ -59.87M | ¥ -85.68M | ¥ -60.00M |