| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 10.14B | ¥ 9.29B | ¥ 8.56B | ¥ 8.49B | ¥ 8.11B |
| Gross Profit | ¥ 2.16B | ¥ 1.92B | ¥ 1.82B | ¥ 1.84B | ¥ 1.61B |
| Operating Income | ¥ 515.35M | ¥ 443.08M | ¥ 404.61M | ¥ 633.05M | ¥ 598.54M |
| EBITDA | ¥ 896.69M | ¥ 640.51M | ¥ 624.82M | ¥ 751.58M | ¥ 691.49M |
| Net Income | ¥ 485.61M | ¥ 384.04M | ¥ 372.15M | ¥ 526.36M | ¥ 487.75M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.74B | ¥ 4.07B | ¥ 3.98B | ¥ 3.94B | ¥ 4.09B |
| Total Assets | ¥ 8.70B | ¥ 8.11B | ¥ 8.18B | ¥ 7.66B | ¥ 7.43B |
| Total Debt | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 |
| Net Debt | ¥ -3.74B | ¥ -4.07B | ¥ -3.98B | ¥ -3.94B | ¥ -4.06B |
| Total Liabilities | ¥ 2.27B | ¥ 2.08B | ¥ 2.13B | ¥ 2.06B | ¥ 2.00B |
| Stockholders' Equity | ¥ 6.43B | ¥ 6.03B | ¥ 6.04B | ¥ 5.59B | ¥ 5.43B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 140.76M | ¥ 474.86M | ¥ 265.27M | ¥ 449.76M | ¥ 290.67M |
| Operating Cash Flow | ¥ 144.70M | ¥ 509.55M | ¥ 489.55M | ¥ 467.68M | ¥ 341.72M |
| Investing Cash Flow | ¥ -165.77M | ¥ 12.07M | ¥ -210.55M | ¥ -268.37M | ¥ 13.91M |
| Financing Cash Flow | ¥ -303.90M | ¥ -430.14M | ¥ -243.62M | ¥ -314.89M | ¥ -294.45M |