| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 647.27M | ¥ 652.93M | ¥ 609.10M | ¥ 577.70M | ¥ 541.17M |
| Gross Profit | ¥ 198.28M | ¥ 183.53M | ¥ 194.72M | ¥ 167.11M | ¥ 155.07M |
| Operating Income | ¥ 90.09M | ¥ 124.87M | ¥ 122.11M | ¥ 103.30M | ¥ 83.48M |
| EBITDA | ¥ 95.17M | ¥ 128.77M | ¥ 131.45M | ¥ 106.39M | ¥ 91.19M |
| Net Income | ¥ 77.36M | ¥ 81.55M | ¥ 101.86M | ¥ 77.00M | ¥ 70.61M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 824.14M | ¥ 712.88M | ¥ 606.21M | ¥ 360.74M | ¥ 277.90M |
| Total Assets | ¥ 1.05B | ¥ 970.02M | ¥ 837.62M | ¥ 702.59M | ¥ 587.95M |
| Total Debt | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 754.00K |
| Net Debt | ¥ -824.14M | ¥ -712.88M | ¥ -602.19M | ¥ -360.74M | ¥ -274.54M |
| Total Liabilities | ¥ 338.77M | ¥ 339.14M | ¥ 287.93M | ¥ 249.74M | ¥ 212.20M |
| Stockholders' Equity | ¥ 696.32M | ¥ 615.46M | ¥ 534.63M | ¥ 433.25M | ¥ 356.60M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 106.90M | ¥ 113.47M | ¥ 240.24M | ¥ 89.69M | ¥ -10.00K |
| Operating Cash Flow | ¥ 107.80M | ¥ 116.75M | ¥ 244.68M | ¥ 93.54M | ¥ 1.29M |
| Investing Cash Flow | ¥ -1.73M | ¥ -2.92M | ¥ -2.98M | ¥ -2.92M | ¥ 18.14M |
| Financing Cash Flow | ¥ 1.96M | ¥ -3.24M | ¥ -245.00K | ¥ -5.17M | ¥ 187.58M |