| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.00B | ¥ 2.05B | ¥ 1.96B | ¥ 2.01B | ¥ 1.82B |
| Gross Profit | ¥ 1.07B | ¥ 1.01B | ¥ 994.92M | ¥ 990.23M | ¥ 849.86M |
| Operating Income | ¥ 281.96M | ¥ 213.56M | ¥ 276.25M | ¥ 266.20M | ¥ 233.51M |
| EBITDA | ¥ 318.39M | ¥ 224.85M | ¥ 317.06M | ¥ 280.40M | ¥ 241.90M |
| Net Income | ¥ 188.56M | ¥ 156.29M | ¥ 201.22M | ¥ 191.84M | ¥ 167.35M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 656.35M | ¥ 420.51M | ¥ 537.09M | ¥ 355.81M | ¥ 169.50M |
| Total Assets | ¥ 1.55B | ¥ 1.49B | ¥ 1.47B | ¥ 1.10B | ¥ 974.61M |
| Total Debt | ¥ 111.69M | ¥ 130.31M | ¥ 137.68M | ¥ 26.92M | ¥ 32.69M |
| Net Debt | ¥ -544.65M | ¥ -290.19M | ¥ -399.42M | ¥ -363.65M | ¥ -167.35M |
| Total Liabilities | ¥ 716.30M | ¥ 718.37M | ¥ 673.07M | ¥ 568.49M | ¥ 542.63M |
| Stockholders' Equity | ¥ 810.71M | ¥ 745.74M | ¥ 847.41M | ¥ 454.40M | ¥ 336.95M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 383.37M | ¥ 143.19M | ¥ 99.00M | ¥ 329.08M | ¥ 227.62M |
| Operating Cash Flow | ¥ 410.82M | ¥ 257.38M | ¥ 123.35M | ¥ 355.22M | ¥ 257.52M |
| Investing Cash Flow | ¥ -39.80M | ¥ -133.72M | ¥ -17.42M | ¥ -21.02M | ¥ -46.45M |
| Financing Cash Flow | ¥ -160.51M | ¥ -240.02M | ¥ 82.00M | ¥ -103.53M | ¥ -148.40M |