| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 8.55B | ¥ 7.32B | ¥ 6.90B | ¥ 5.26B | ¥ 5.61B |
| Gross Profit | ¥ 3.79B | ¥ 3.31B | ¥ 3.00B | ¥ 2.42B | ¥ 3.00B |
| Operating Income | ¥ 1.30B | ¥ 1.07B | ¥ 840.79M | ¥ 720.05M | ¥ 381.49M |
| EBITDA | ¥ 1.49B | ¥ 1.24B | ¥ 1.09B | ¥ 910.72M | ¥ 356.24M |
| Net Income | ¥ 863.21M | ¥ 526.17M | ¥ 487.60M | ¥ 520.42M | ¥ 131.95M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.58B | ¥ 3.26B | ¥ 2.69B | ¥ 2.32B | ¥ 1.94B |
| Total Assets | ¥ 6.66B | ¥ 5.81B | ¥ 5.43B | ¥ 5.01B | ¥ 3.54B |
| Total Debt | ¥ 356.90M | ¥ 539.07M | ¥ 766.55M | ¥ 966.79M | ¥ 590.75M |
| Net Debt | ¥ -3.22B | ¥ -2.72B | ¥ -1.92B | ¥ -1.35B | ¥ -1.35B |
| Total Liabilities | ¥ 1.96B | ¥ 1.92B | ¥ 2.10B | ¥ 2.23B | ¥ 1.60B |
| Stockholders' Equity | ¥ 4.34B | ¥ 3.55B | ¥ 3.09B | ¥ 2.60B | ¥ 1.94B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 804.30M | ¥ 877.95M | ¥ 717.38M | ¥ 479.21M | ¥ 286.15M |
| Operating Cash Flow | ¥ 855.40M | ¥ 911.15M | ¥ 770.91M | ¥ 546.46M | ¥ 441.54M |
| Investing Cash Flow | ¥ -108.56M | ¥ -36.59M | ¥ -34.56M | ¥ -397.03M | ¥ -25.56M |
| Financing Cash Flow | ¥ -427.98M | ¥ -310.73M | ¥ -374.78M | ¥ 220.00M | ¥ 15.55M |