| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 7.12B | ¥ 6.61B | ¥ 6.27B | ¥ 5.59B | ¥ 8.58B |
| Gross Profit | ¥ 3.36B | ¥ 2.97B | ¥ 2.78B | ¥ 2.30B | ¥ 2.16B |
| Operating Income | ¥ 901.39M | ¥ 762.56M | ¥ 533.90M | ¥ 310.34M | ¥ 48.86M |
| EBITDA | ¥ 1.02B | ¥ 813.03M | ¥ 573.96M | ¥ 313.66M | ¥ 98.39M |
| Net Income | ¥ 646.88M | ¥ 571.35M | ¥ 361.33M | ¥ 183.03M | ¥ 7.20M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.38B | ¥ 3.20B | ¥ 3.28B | ¥ 2.87B | ¥ 2.64B |
| Total Assets | ¥ 6.31B | ¥ 5.86B | ¥ 5.47B | ¥ 4.98B | ¥ 4.63B |
| Total Debt | ¥ 20.71M | ¥ 24.61M | ¥ 7.45M | ¥ 14.44M | ¥ 25.71M |
| Net Debt | ¥ -1.76B | ¥ -1.73B | ¥ -1.77B | ¥ -1.50B | ¥ -1.27B |
| Total Liabilities | ¥ 3.16B | ¥ 3.05B | ¥ 3.07B | ¥ 2.89B | ¥ 2.74B |
| Stockholders' Equity | ¥ 3.15B | ¥ 2.81B | ¥ 2.40B | ¥ 2.09B | ¥ 1.89B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 856.73M | ¥ 408.47M | ¥ 503.17M | ¥ 248.87M | ¥ 447.22M |
| Operating Cash Flow | ¥ 858.84M | ¥ 500.64M | ¥ 592.13M | ¥ 395.18M | ¥ 510.77M |
| Investing Cash Flow | ¥ -315.04M | ¥ -399.04M | ¥ -111.68M | ¥ -171.31M | ¥ -54.05M |
| Financing Cash Flow | ¥ -364.31M | ¥ -176.05M | ¥ -71.21M | ¥ 2.10M | ¥ -11.17M |