| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 8.83B | ¥ 10.49B | ¥ 9.72B | ¥ 9.66B | ¥ 8.37B |
| Gross Profit | ¥ 2.49B | ¥ 3.32B | ¥ 3.20B | ¥ 3.20B | ¥ 2.63B |
| Operating Income | ¥ 683.64M | ¥ 1.51B | ¥ 1.47B | ¥ 1.55B | ¥ 1.05B |
| EBITDA | ¥ 845.82M | ¥ 1.66B | ¥ 1.64B | ¥ 1.71B | ¥ 1.47B |
| Net Income | ¥ 456.43M | ¥ 1.06B | ¥ 998.75M | ¥ 1.01B | ¥ 828.88M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.62B | ¥ 4.18B | ¥ 3.85B | ¥ 3.19B | ¥ 2.54B |
| Total Assets | ¥ 10.60B | ¥ 11.39B | ¥ 10.77B | ¥ 9.73B | ¥ 9.40B |
| Total Debt | ¥ 270.00M | ¥ 600.00M | ¥ 700.00M | ¥ 270.00M | ¥ 750.00M |
| Net Debt | ¥ -4.19B | ¥ -3.58B | ¥ -3.06B | ¥ -2.92B | ¥ -1.79B |
| Total Liabilities | ¥ 1.71B | ¥ 2.49B | ¥ 2.48B | ¥ 2.04B | ¥ 2.32B |
| Stockholders' Equity | ¥ 8.89B | ¥ 8.90B | ¥ 8.29B | ¥ 7.69B | ¥ 7.08B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.39B | ¥ 893.78M | ¥ 651.36M | ¥ 1.54B | ¥ 527.47M |
| Operating Cash Flow | ¥ 1.58B | ¥ 990.70M | ¥ 716.13M | ¥ 1.63B | ¥ 568.30M |
| Investing Cash Flow | ¥ -313.04M | ¥ -116.18M | ¥ -68.90M | ¥ -106.18M | ¥ 211.82M |
| Financing Cash Flow | ¥ -881.61M | ¥ -564.32M | ¥ 7.50M | ¥ -895.81M | ¥ -61.16M |