| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 8.85B | ¥ 7.91B | ¥ 7.28B | ¥ 7.12B | ¥ 23.14B |
| Gross Profit | ¥ 7.31B | ¥ 6.36B | ¥ 5.94B | ¥ 5.95B | ¥ 5.08B |
| Operating Income | ¥ 369.22M | ¥ 555.75M | ¥ 791.99M | ¥ 1.07B | ¥ 483.95M |
| EBITDA | ¥ 610.84M | ¥ 618.19M | ¥ 1.14B | ¥ 1.29B | ¥ 864.02M |
| Net Income | ¥ 206.00M | ¥ 59.52M | ¥ 585.98M | ¥ 563.46M | ¥ 427.88M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 5.59B | ¥ 5.95B | ¥ 5.63B | ¥ 5.76B | ¥ 5.46B |
| Total Assets | ¥ 11.18B | ¥ 11.23B | ¥ 11.09B | ¥ 11.07B | ¥ 10.28B |
| Total Debt | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 |
| Net Debt | ¥ -5.59B | ¥ -5.95B | ¥ -5.63B | ¥ -5.76B | ¥ -5.46B |
| Total Liabilities | ¥ 5.55B | ¥ 5.59B | ¥ 5.31B | ¥ 5.71B | ¥ 4.83B |
| Stockholders' Equity | ¥ 5.64B | ¥ 5.64B | ¥ 5.78B | ¥ 5.36B | ¥ 5.45B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 106.84M | ¥ 528.69M | ¥ 212.71M | ¥ 970.86M | ¥ 1.20B |
| Operating Cash Flow | ¥ 169.63M | ¥ 836.88M | ¥ 512.55M | ¥ 1.18B | ¥ 1.37B |
| Investing Cash Flow | ¥ -333.69M | ¥ -332.73M | ¥ -482.46M | ¥ -263.64M | ¥ -129.90M |
| Financing Cash Flow | ¥ -187.93M | ¥ -156.58M | ¥ -156.80M | ¥ -657.85M | ¥ -135.59M |