| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 10.07B | ¥ 8.38B | ¥ 7.10B | ¥ 6.17B | ¥ 5.53B |
| Gross Profit | ¥ 2.91B | ¥ 2.92B | ¥ 2.94B | ¥ 2.58B | ¥ 2.23B |
| Operating Income | ¥ 883.33M | ¥ 1.12B | ¥ 1.39B | ¥ 1.19B | ¥ 1.01B |
| EBITDA | ¥ 1.35B | ¥ 1.55B | ¥ 1.84B | ¥ 1.67B | ¥ 1.26B |
| Net Income | ¥ 629.02M | ¥ 791.08M | ¥ 970.02M | ¥ 880.81M | ¥ 662.56M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.93B | ¥ 5.49B | ¥ 5.40B | ¥ 5.13B | ¥ 5.09B |
| Total Assets | ¥ 18.22B | ¥ 17.86B | ¥ 17.23B | ¥ 16.78B | ¥ 16.54B |
| Total Debt | ¥ 5.09B | ¥ 5.61B | ¥ 6.12B | ¥ 6.63B | ¥ 7.13B |
| Net Debt | ¥ 154.58M | ¥ 124.89M | ¥ 1.02B | ¥ 1.50B | ¥ 2.03B |
| Total Liabilities | ¥ 11.32B | ¥ 11.17B | ¥ 10.91B | ¥ 11.14B | ¥ 11.27B |
| Stockholders' Equity | ¥ 6.90B | ¥ 6.69B | ¥ 6.32B | ¥ 5.64B | ¥ 5.27B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.30B | ¥ 1.87B | ¥ 971.40M | ¥ 1.56B | ¥ 584.93M |
| Operating Cash Flow | ¥ 1.54B | ¥ 2.02B | ¥ 1.35B | ¥ 1.86B | ¥ 1.14B |
| Investing Cash Flow | ¥ -712.77M | ¥ -713.95M | ¥ -179.43M | ¥ -1.12B | ¥ -472.13M |
| Financing Cash Flow | ¥ -1.22B | ¥ -1.22B | ¥ -894.16M | ¥ -1.01B | ¥ 1.70B |