| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 8.00B | ¥ 7.47B | ¥ 8.01B | ¥ 9.15B | ¥ 8.34B |
| Gross Profit | ¥ 5.72B | ¥ 5.42B | ¥ 6.11B | ¥ 7.04B | ¥ 6.25B |
| Operating Income | ¥ 1.54B | ¥ 1.73B | ¥ 2.71B | ¥ 3.55B | ¥ 3.15B |
| EBITDA | ¥ 1.80B | ¥ 2.31B | ¥ 2.92B | ¥ 3.76B | ¥ 3.70B |
| Net Income | ¥ 1.45B | ¥ 1.62B | ¥ 2.40B | ¥ 3.26B | ¥ 3.02B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 5.79B | ¥ 5.87B | ¥ 6.14B | ¥ 5.87B | ¥ 4.36B |
| Total Assets | ¥ 19.21B | ¥ 18.05B | ¥ 17.73B | ¥ 17.75B | ¥ 15.81B |
| Total Debt | ¥ 690.37M | ¥ 860.74M | ¥ 1.30B | ¥ 1.81B | ¥ 1.71B |
| Net Debt | ¥ -2.01B | ¥ -2.85B | ¥ -3.01B | ¥ -2.56B | ¥ -1.67B |
| Total Liabilities | ¥ 1.66B | ¥ 1.64B | ¥ 2.17B | ¥ 3.02B | ¥ 2.96B |
| Stockholders' Equity | ¥ 17.40B | ¥ 16.31B | ¥ 15.52B | ¥ 14.59B | ¥ 12.75B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 244.01M | ¥ 812.64M | ¥ 2.18B | ¥ 3.03B | ¥ 2.31B |
| Operating Cash Flow | ¥ 758.42M | ¥ 1.27B | ¥ 2.50B | ¥ 3.55B | ¥ 2.49B |
| Investing Cash Flow | ¥ -984.32M | ¥ -615.10M | ¥ -442.28M | ¥ -1.18B | ¥ -1.52B |
| Financing Cash Flow | ¥ -770.94M | ¥ -1.26B | ¥ -2.13B | ¥ -1.40B | ¥ -258.39M |