| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 11.53B | ¥ 10.04B | ¥ 9.32B | ¥ 8.71B | ¥ 7.80B |
| Gross Profit | ¥ 4.13B | ¥ 3.90B | ¥ 3.60B | ¥ 3.45B | ¥ 3.21B |
| Operating Income | ¥ 1.07B | ¥ 1.00B | ¥ 856.99M | ¥ 794.25M | ¥ 600.19M |
| EBITDA | ¥ 1.38B | ¥ 1.42B | ¥ 1.21B | ¥ 1.08B | ¥ 856.93M |
| Net Income | ¥ 1.02B | ¥ 722.10M | ¥ 653.18M | ¥ 493.05M | ¥ 391.25M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.25B | ¥ 2.20B | ¥ 1.85B | ¥ 1.81B | ¥ 2.03B |
| Total Assets | ¥ 17.84B | ¥ 16.41B | ¥ 14.13B | ¥ 11.51B | ¥ 9.56B |
| Total Debt | ¥ 7.41B | ¥ 7.17B | ¥ 5.97B | ¥ 4.35B | ¥ 3.24B |
| Net Debt | ¥ 5.16B | ¥ 4.97B | ¥ 4.13B | ¥ 2.55B | ¥ 1.21B |
| Total Liabilities | ¥ 11.64B | ¥ 11.15B | ¥ 9.49B | ¥ 7.47B | ¥ 5.91B |
| Stockholders' Equity | ¥ 6.20B | ¥ 5.26B | ¥ 4.64B | ¥ 4.05B | ¥ 3.65B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -711.81M | ¥ -1.08B | ¥ -1.72B | ¥ -1.29B | ¥ 412.22M |
| Operating Cash Flow | ¥ -646.44M | ¥ -712.22M | ¥ -1.42B | ¥ -319.94M | ¥ 609.28M |
| Investing Cash Flow | ¥ 552.82M | ¥ 7.30M | ¥ -282.34M | ¥ -1.04B | ¥ -185.16M |
| Financing Cash Flow | ¥ 109.69M | ¥ 1.08B | ¥ 1.72B | ¥ 1.12B | ¥ -81.05M |