| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.05B | ¥ 2.67B | ¥ 2.31B | ¥ 2.18B | ¥ 1.93B |
| Gross Profit | ¥ 1.99B | ¥ 1.80B | ¥ 1.59B | ¥ 1.46B | ¥ 1.31B |
| Operating Income | ¥ 671.22M | ¥ 637.59M | ¥ 592.00M | ¥ 520.65M | ¥ 414.35M |
| EBITDA | ¥ 809.91M | ¥ 719.61M | ¥ 675.52M | ¥ 598.32M | ¥ 485.17M |
| Net Income | ¥ 362.64M | ¥ 469.68M | ¥ 409.00M | ¥ 359.40M | ¥ 286.92M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.58B | ¥ 2.54B | ¥ 2.09B | ¥ 1.72B | ¥ 1.51B |
| Total Assets | ¥ 3.58B | ¥ 3.44B | ¥ 2.78B | ¥ 2.38B | ¥ 2.10B |
| Total Debt | ¥ 0.00 | ¥ 59.08M | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 |
| Net Debt | ¥ -2.58B | ¥ -2.48B | ¥ -2.09B | ¥ -1.72B | ¥ -1.51B |
| Total Liabilities | ¥ 575.60M | ¥ 588.38M | ¥ 406.00M | ¥ 440.19M | ¥ 402.56M |
| Stockholders' Equity | ¥ 3.00B | ¥ 2.85B | ¥ 2.37B | ¥ 1.94B | ¥ 1.70B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 320.65M | ¥ 508.46M | ¥ 368.00M | ¥ 326.71M | ¥ 268.62M |
| Operating Cash Flow | ¥ 502.17M | ¥ 601.38M | ¥ 458.00M | ¥ 444.47M | ¥ 341.54M |
| Investing Cash Flow | ¥ -191.71M | ¥ -150.07M | ¥ -90.00M | ¥ -117.76M | ¥ 687.84M |
| Financing Cash Flow | ¥ -269.83M | ¥ 0.00 | ¥ 0.00 | ¥ -118.70M | ¥ 294.98M |