| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 9.86B | ¥ 9.64B | ¥ 9.24B | ¥ 8.97B | ¥ 8.69B |
| Gross Profit | ¥ 1.32B | ¥ 1.27B | ¥ 1.25B | ¥ 1.17B | ¥ 1.14B |
| Operating Income | ¥ 520.97M | ¥ 518.27M | ¥ 431.11M | ¥ 306.24M | ¥ 304.88M |
| EBITDA | ¥ 707.16M | ¥ 696.96M | ¥ 663.77M | ¥ 479.03M | ¥ 471.13M |
| Net Income | ¥ 374.02M | ¥ 377.66M | ¥ 323.78M | ¥ 192.17M | ¥ 190.78M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.84B | ¥ 1.52B | ¥ 1.20B | ¥ 930.35M | ¥ 969.08M |
| Total Assets | ¥ 4.12B | ¥ 3.86B | ¥ 3.51B | ¥ 3.24B | ¥ 3.22B |
| Total Debt | ¥ 97.31M | ¥ 129.59M | ¥ 149.99M | ¥ 227.26M | ¥ 354.54M |
| Net Debt | ¥ -1.75B | ¥ -1.39B | ¥ -1.05B | ¥ -703.09M | ¥ -614.54M |
| Total Liabilities | ¥ 1.20B | ¥ 1.21B | ¥ 1.19B | ¥ 1.22B | ¥ 1.36B |
| Stockholders' Equity | ¥ 2.92B | ¥ 2.64B | ¥ 2.32B | ¥ 2.02B | ¥ 1.86B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 457.00M | ¥ 443.28M | ¥ 403.48M | ¥ 168.15M | ¥ 306.21M |
| Operating Cash Flow | ¥ 553.89M | ¥ 546.10M | ¥ 443.20M | ¥ 338.12M | ¥ 340.83M |
| Investing Cash Flow | ¥ -143.38M | ¥ -102.13M | ¥ -36.08M | ¥ -184.42M | ¥ -48.94M |
| Financing Cash Flow | ¥ -91.93M | ¥ -119.97M | ¥ -151.87M | ¥ -191.60M | ¥ -274.76M |