| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 7.22B | ¥ 6.83B | ¥ 6.24B | ¥ 5.50B | ¥ 4.66B |
| Gross Profit | ¥ 1.47B | ¥ 1.34B | ¥ 1.33B | ¥ 1.18B | ¥ 939.49M |
| Operating Income | ¥ 356.99M | ¥ 344.31M | ¥ 340.89M | ¥ 286.70M | ¥ 204.96M |
| EBITDA | ¥ 428.34M | ¥ 403.59M | ¥ 396.77M | ¥ 331.06M | ¥ 242.15M |
| Net Income | ¥ 256.23M | ¥ 241.78M | ¥ 240.98M | ¥ 194.93M | ¥ 149.23M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.02B | ¥ 1.07B | ¥ 1.10B | ¥ 900.92M | ¥ 888.42M |
| Total Assets | ¥ 3.11B | ¥ 2.89B | ¥ 2.77B | ¥ 2.46B | ¥ 2.06B |
| Total Debt | ¥ 0.00 | ¥ 58.43M | ¥ 125.05M | ¥ 191.67M | ¥ 0.00 |
| Net Debt | ¥ -1.02B | ¥ -1.01B | ¥ -979.20M | ¥ -709.25M | ¥ -888.42M |
| Total Liabilities | ¥ 1.47B | ¥ 1.45B | ¥ 1.51B | ¥ 1.40B | ¥ 1.00B |
| Stockholders' Equity | ¥ 1.64B | ¥ 1.44B | ¥ 1.26B | ¥ 1.06B | ¥ 1.02B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 206.40M | ¥ 115.50M | ¥ 314.27M | ¥ 185.79M | ¥ 171.71M |
| Operating Cash Flow | ¥ 299.04M | ¥ 173.77M | ¥ 323.86M | ¥ 190.38M | ¥ 191.55M |
| Investing Cash Flow | ¥ -217.36M | ¥ -74.90M | ¥ -10.91M | ¥ -69.99M | ¥ -19.41M |
| Financing Cash Flow | ¥ -130.63M | ¥ -130.54M | ¥ -109.63M | ¥ -107.89M | ¥ -45.71M |