| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 9.86B | ¥ 8.39B | ¥ 7.45B | ¥ 6.33B | ¥ 5.12B |
| Gross Profit | ¥ 3.63B | ¥ 3.09B | ¥ 2.78B | ¥ 2.35B | ¥ 1.91B |
| Operating Income | ¥ 754.21M | ¥ 447.26M | ¥ 497.92M | ¥ 401.84M | ¥ 354.49M |
| EBITDA | ¥ 848.00M | ¥ 571.09M | ¥ 592.10M | ¥ 480.79M | ¥ 427.07M |
| Net Income | ¥ 517.56M | ¥ 325.01M | ¥ 354.26M | ¥ 276.48M | ¥ 233.22M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.23B | ¥ 2.36B | ¥ 1.28B | ¥ 1.96B | ¥ 1.69B |
| Total Assets | ¥ 5.36B | ¥ 4.95B | ¥ 4.07B | ¥ 3.71B | ¥ 3.41B |
| Total Debt | ¥ 308.32M | ¥ 408.33M | ¥ 0.00 | ¥ 26.70M | ¥ 123.50M |
| Net Debt | ¥ -1.92B | ¥ -1.95B | ¥ -1.28B | ¥ -1.94B | ¥ -1.57B |
| Total Liabilities | ¥ 1.50B | ¥ 1.59B | ¥ 1.02B | ¥ 988.47M | ¥ 948.03M |
| Stockholders' Equity | ¥ 3.86B | ¥ 3.36B | ¥ 3.05B | ¥ 2.72B | ¥ 2.47B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -176.00M | ¥ 717.00M | ¥ -628.97M | ¥ 389.02M | ¥ 232.55M |
| Operating Cash Flow | ¥ -98.23M | ¥ 728.00M | ¥ 135.19M | ¥ 408.18M | ¥ 253.92M |
| Investing Cash Flow | ¥ 107.96M | ¥ -14.53M | ¥ -769.51M | ¥ -16.85M | ¥ -22.45M |
| Financing Cash Flow | ¥ -135.36M | ¥ 368.38M | ¥ -51.68M | ¥ -121.73M | ¥ -129.82M |