| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 10.03B | ¥ 9.55B | ¥ 8.76B | ¥ 6.73B | ¥ 5.75B |
| Gross Profit | ¥ 2.18B | ¥ 2.16B | ¥ 2.08B | ¥ 1.56B | ¥ 1.41B |
| Operating Income | ¥ 1.16B | ¥ 1.19B | ¥ 1.10B | ¥ 690.79M | ¥ 580.37M |
| EBITDA | ¥ 1.46B | ¥ 1.35B | ¥ 1.28B | ¥ 764.80M | ¥ 608.29M |
| Net Income | ¥ 887.11M | ¥ 809.95M | ¥ 837.30M | ¥ 499.15M | ¥ 421.10M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.76B | ¥ 2.10B | ¥ 2.52B | ¥ 2.61B | ¥ 2.87B |
| Total Assets | ¥ 6.51B | ¥ 5.65B | ¥ 5.95B | ¥ 4.61B | ¥ 4.36B |
| Total Debt | ¥ 30.30M | ¥ 38.04M | ¥ 57.52M | ¥ 0.00 | ¥ 0.00 |
| Net Debt | ¥ -2.73B | ¥ -2.06B | ¥ -2.46B | ¥ -2.61B | ¥ -2.87B |
| Total Liabilities | ¥ 1.74B | ¥ 1.42B | ¥ 2.23B | ¥ 1.04B | ¥ 861.31M |
| Stockholders' Equity | ¥ 4.76B | ¥ 4.22B | ¥ 3.71B | ¥ 3.57B | ¥ 3.50B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 785.60M | ¥ 401.90M | ¥ 946.58M | ¥ 401.20M | ¥ 285.38M |
| Operating Cash Flow | ¥ 795.93M | ¥ 447.46M | ¥ 978.79M | ¥ 437.00M | ¥ 331.42M |
| Investing Cash Flow | ¥ 217.76M | ¥ -294.88M | ¥ -352.90M | ¥ -260.64M | ¥ -81.03M |
| Financing Cash Flow | ¥ -349.88M | ¥ -477.80M | ¥ -721.00M | ¥ -433.34M | ¥ 838.16M |