| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 21.79B | ¥ 20.23B | ¥ 18.71B | ¥ 17.05B | ¥ 13.29B |
| Gross Profit | ¥ 7.05B | ¥ 6.46B | ¥ 5.83B | ¥ 4.91B | ¥ 3.90B |
| Operating Income | ¥ 5.75B | ¥ 5.23B | ¥ 4.70B | ¥ 3.91B | ¥ 3.00B |
| EBITDA | ¥ 5.77B | ¥ 5.25B | ¥ 4.72B | ¥ 3.97B | ¥ 3.08B |
| Net Income | ¥ 4.22B | ¥ 3.87B | ¥ 3.43B | ¥ 2.73B | ¥ 2.13B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 13.02B | ¥ 11.62B | ¥ 10.55B | ¥ 10.19B | ¥ 7.49B |
| Total Assets | ¥ 18.92B | ¥ 17.75B | ¥ 16.32B | ¥ 14.56B | ¥ 11.44B |
| Total Debt | ¥ 0.00 | ¥ 0.00 | ¥ 11.94M | ¥ 92.88M | ¥ 266.15M |
| Net Debt | ¥ -12.94B | ¥ -11.62B | ¥ -10.54B | ¥ -10.10B | ¥ -7.22B |
| Total Liabilities | ¥ 4.30B | ¥ 4.16B | ¥ 3.87B | ¥ 3.96B | ¥ 2.86B |
| Stockholders' Equity | ¥ 14.25B | ¥ 13.23B | ¥ 12.15B | ¥ 10.33B | ¥ 8.37B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 4.46B | ¥ 3.86B | ¥ 3.24B | ¥ 3.64B | ¥ 1.38B |
| Operating Cash Flow | ¥ 4.46B | ¥ 3.88B | ¥ 3.28B | ¥ 3.67B | ¥ 1.44B |
| Investing Cash Flow | ¥ 52.99M | ¥ 52.59M | ¥ -1.20B | ¥ -38.20M | ¥ -116.80M |
| Financing Cash Flow | ¥ -3.22B | ¥ -2.92B | ¥ -1.75B | ¥ -948.99M | ¥ -1.06B |