| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 8.31B | ¥ 7.90B | ¥ 7.03B | ¥ 6.21B | ¥ 5.51B |
| Gross Profit | ¥ 5.46B | ¥ 5.28B | ¥ 4.67B | ¥ 3.99B | ¥ 3.32B |
| Operating Income | ¥ 2.65B | ¥ 2.72B | ¥ 2.55B | ¥ 2.29B | ¥ 2.01B |
| EBITDA | ¥ 2.98B | ¥ 3.08B | ¥ 2.95B | ¥ 2.67B | ¥ 2.33B |
| Net Income | ¥ 1.90B | ¥ 2.07B | ¥ 1.84B | ¥ 1.62B | ¥ 1.42B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 10.06B | ¥ 9.90B | ¥ 8.71B | ¥ 6.83B | ¥ 5.91B |
| Total Assets | ¥ 13.75B | ¥ 13.59B | ¥ 12.37B | ¥ 11.05B | ¥ 9.35B |
| Total Debt | ¥ 1.07B | ¥ 335.83M | ¥ 415.53M | ¥ 479.15M | ¥ 596.75M |
| Net Debt | ¥ -8.99B | ¥ -9.57B | ¥ -8.29B | ¥ -6.35B | ¥ -5.32B |
| Total Liabilities | ¥ 3.39B | ¥ 3.31B | ¥ 3.49B | ¥ 3.71B | ¥ 3.44B |
| Stockholders' Equity | ¥ 10.36B | ¥ 10.28B | ¥ 8.88B | ¥ 7.33B | ¥ 5.91B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 2.00B | ¥ 2.42B | ¥ 2.42B | ¥ 1.40B | ¥ 2.06B |
| Operating Cash Flow | ¥ 2.02B | ¥ 2.49B | ¥ 2.52B | ¥ 1.60B | ¥ 2.09B |
| Investing Cash Flow | ¥ -101.77M | ¥ -163.78M | ¥ -129.76M | ¥ -278.49M | ¥ -34.89M |
| Financing Cash Flow | ¥ -1.77B | ¥ -1.18B | ¥ -517.74M | ¥ -436.09M | ¥ -2.09B |