| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 353.04B | ¥ 371.64B | ¥ 321.77B | ¥ 283.78B | ¥ 256.08B |
| Gross Profit | ¥ 107.20B | ¥ 101.70B | ¥ 85.84B | ¥ 76.51B | ¥ 70.86B |
| Operating Income | ¥ 49.20B | ¥ 43.92B | ¥ 34.44B | ¥ 30.54B | ¥ 27.70B |
| EBITDA | ¥ 67.59B | ¥ 46.30B | ¥ 48.53B | ¥ 43.69B | ¥ 41.58B |
| Net Income | ¥ 44.77B | ¥ 18.25B | ¥ 21.17B | ¥ 22.96B | ¥ 18.40B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 147.58B | ¥ 150.93B | ¥ 130.48B | ¥ 113.70B | ¥ 97.60B |
| Total Assets | ¥ 379.82B | ¥ 380.40B | ¥ 359.15B | ¥ 333.07B | ¥ 307.13B |
| Total Debt | ¥ 35.48B | ¥ 50.89B | ¥ 64.46B | ¥ 70.39B | ¥ 70.10B |
| Net Debt | ¥ -110.75B | ¥ -98.89B | ¥ -65.34B | ¥ -42.55B | ¥ -27.08B |
| Total Liabilities | ¥ 101.09B | ¥ 133.35B | ¥ 133.02B | ¥ 132.19B | ¥ 128.48B |
| Stockholders' Equity | ¥ 274.97B | ¥ 243.70B | ¥ 223.55B | ¥ 198.18B | ¥ 176.47B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 54.22B | ¥ 38.46B | ¥ 28.65B | ¥ 22.13B | ¥ 24.83B |
| Operating Cash Flow | ¥ 54.22B | ¥ 47.26B | ¥ 37.26B | ¥ 31.74B | ¥ 39.92B |
| Investing Cash Flow | ¥ -23.89B | ¥ -8.13B | ¥ -11.53B | ¥ -9.48B | ¥ -12.57B |
| Financing Cash Flow | ¥ -35.15B | ¥ -26.02B | ¥ -17.42B | ¥ -13.52B | ¥ -20.27B |