| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 6.05B | ¥ 5.07B | ¥ 4.48B | ¥ 3.82B | ¥ 3.38B |
| Gross Profit | ¥ 2.81B | ¥ 2.47B | ¥ 2.09B | ¥ 1.72B | ¥ 1.45B |
| Operating Income | ¥ 1.30B | ¥ 1.04B | ¥ 914.76M | ¥ 702.81M | ¥ 522.10M |
| EBITDA | ¥ 1.44B | ¥ 1.14B | ¥ 866.42M | ¥ 762.48M | ¥ 609.87M |
| Net Income | ¥ 839.09M | ¥ 670.71M | ¥ 506.60M | ¥ 417.67M | ¥ 349.75M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.14B | ¥ 2.89B | ¥ 2.41B | ¥ 2.07B | ¥ 1.64B |
| Total Assets | ¥ 4.82B | ¥ 4.51B | ¥ 3.66B | ¥ 3.26B | ¥ 2.66B |
| Total Debt | ¥ 22.50M | ¥ 361.64M | ¥ 327.09M | ¥ 362.45M | ¥ 384.58M |
| Net Debt | ¥ -3.12B | ¥ -2.52B | ¥ -2.09B | ¥ -1.70B | ¥ -1.26B |
| Total Liabilities | ¥ 2.23B | ¥ 2.37B | ¥ 1.81B | ¥ 1.60B | ¥ 1.32B |
| Stockholders' Equity | ¥ 2.60B | ¥ 2.14B | ¥ 1.85B | ¥ 1.66B | ¥ 1.34B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.38B | ¥ 870.83M | ¥ 724.39M | ¥ 611.29M | ¥ 350.89M |
| Operating Cash Flow | ¥ 1.38B | ¥ 1.07B | ¥ 947.88M | ¥ 796.04M | ¥ 536.43M |
| Investing Cash Flow | ¥ -408.60M | ¥ 753.37M | ¥ -1.25B | ¥ -258.04M | ¥ -194.72M |
| Financing Cash Flow | ¥ -728.73M | ¥ -355.46M | ¥ -354.10M | ¥ -114.95M | ¥ 164.81M |