| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 708.98B | ¥ 660.84B | ¥ 618.90B | ¥ 516.44B | ¥ 439.41B |
| Gross Profit | ¥ 239.23B | ¥ 228.72B | ¥ 195.64B | ¥ 171.02B | ¥ 146.69B |
| Operating Income | ¥ 73.70B | ¥ 73.40B | ¥ 58.78B | ¥ 52.27B | ¥ 41.67B |
| EBITDA | ¥ 112.69B | ¥ 93.72B | ¥ 80.13B | ¥ 69.92B | ¥ 62.34B |
| Net Income | ¥ 61.70B | ¥ 56.44B | ¥ 43.73B | ¥ 38.90B | ¥ 31.16B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 135.46B | ¥ 150.78B | ¥ 103.86B | ¥ 81.77B | ¥ 61.28B |
| Total Assets | ¥ 679.41B | ¥ 667.88B | ¥ 566.38B | ¥ 503.06B | ¥ 438.51B |
| Total Debt | ¥ 59.01B | ¥ 59.91B | ¥ 50.98B | ¥ 43.46B | ¥ 41.66B |
| Net Debt | ¥ -47.17B | ¥ -59.25B | ¥ -48.36B | ¥ -35.77B | ¥ -14.02B |
| Total Liabilities | ¥ 163.37B | ¥ 169.62B | ¥ 149.41B | ¥ 139.15B | ¥ 124.99B |
| Stockholders' Equity | ¥ 508.54B | ¥ 491.36B | ¥ 410.51B | ¥ 357.82B | ¥ 308.13B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 33.31B | ¥ 49.74B | ¥ 32.65B | ¥ 32.53B | ¥ 40.10B |
| Operating Cash Flow | ¥ 73.98B | ¥ 80.81B | ¥ 59.20B | ¥ 52.09B | ¥ 57.17B |
| Investing Cash Flow | ¥ -38.46B | ¥ -42.99B | ¥ -26.62B | ¥ -16.11B | ¥ -16.89B |
| Financing Cash Flow | ¥ -46.09B | ¥ -31.42B | ¥ -20.38B | ¥ -17.90B | ¥ -15.42B |