| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 19.38B | ¥ 18.18B | ¥ 16.79B | ¥ 12.59B | ¥ 10.91B |
| Gross Profit | ¥ 9.15B | ¥ 8.59B | ¥ 8.03B | ¥ 6.16B | ¥ 5.36B |
| Operating Income | ¥ 1.58B | ¥ 1.74B | ¥ 1.80B | ¥ 1.36B | ¥ 1.51B |
| EBITDA | ¥ 4.01B | ¥ 3.96B | ¥ 3.81B | ¥ 2.95B | ¥ 2.81B |
| Net Income | ¥ 893.00M | ¥ 1.08B | ¥ 1.11B | ¥ 830.00M | ¥ 941.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.26B | ¥ 2.24B | ¥ 2.33B | ¥ 1.94B | ¥ 1.39B |
| Total Assets | ¥ 27.08B | ¥ 24.75B | ¥ 24.35B | ¥ 23.05B | ¥ 19.34B |
| Total Debt | ¥ 13.48B | ¥ 12.03B | ¥ 11.64B | ¥ 11.35B | ¥ 9.29B |
| Net Debt | ¥ 11.21B | ¥ 9.79B | ¥ 9.32B | ¥ 9.41B | ¥ 7.89B |
| Total Liabilities | ¥ 18.08B | ¥ 16.28B | ¥ 15.81B | ¥ 15.15B | ¥ 12.40B |
| Stockholders' Equity | ¥ 9.00B | ¥ 8.47B | ¥ 8.53B | ¥ 7.91B | ¥ 6.94B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 2.47B | ¥ 2.68B | ¥ 2.16B | ¥ 1.91B | ¥ 1.83B |
| Operating Cash Flow | ¥ 2.88B | ¥ 3.41B | ¥ 2.71B | ¥ 2.28B | ¥ 2.20B |
| Investing Cash Flow | ¥ -1.24B | ¥ -700.00M | ¥ -637.00M | ¥ -693.00M | ¥ -426.00M |
| Financing Cash Flow | ¥ -1.61B | ¥ -2.79B | ¥ -1.70B | ¥ -1.05B | ¥ -1.59B |