| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 22.66B | ¥ 21.26B | ¥ 21.73B | ¥ 23.00B | ¥ 22.64B |
| Gross Profit | ¥ 2.82B | ¥ 2.50B | ¥ 2.26B | ¥ 2.29B | ¥ 1.91B |
| Operating Income | ¥ 1.29B | ¥ 1.06B | ¥ 985.72M | ¥ 1.05B | ¥ 692.72M |
| EBITDA | ¥ 1.75B | ¥ 1.28B | ¥ 1.35B | ¥ 1.22B | ¥ 880.53M |
| Net Income | ¥ 1.23B | ¥ 1.06B | ¥ 625.55M | ¥ 1.12B | ¥ 866.61M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.25B | ¥ 3.81B | ¥ 3.92B | ¥ 3.36B | ¥ 1.32B |
| Total Assets | ¥ 23.60B | ¥ 21.42B | ¥ 21.98B | ¥ 20.82B | ¥ 17.49B |
| Total Debt | ¥ 1.51B | ¥ 1.87B | ¥ 1.83B | ¥ 1.82B | ¥ 1.09B |
| Net Debt | ¥ -1.44B | ¥ -1.23B | ¥ -2.08B | ¥ -1.54B | ¥ -220.15M |
| Total Liabilities | ¥ 12.14B | ¥ 10.78B | ¥ 12.06B | ¥ 11.09B | ¥ 8.51B |
| Stockholders' Equity | ¥ 11.23B | ¥ 10.42B | ¥ 9.71B | ¥ 9.50B | ¥ 8.74B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.67B | ¥ 784.62M | ¥ 1.85B | ¥ 812.75M | ¥ 220.34M |
| Operating Cash Flow | ¥ 1.99B | ¥ 1.04B | ¥ 2.49B | ¥ 2.00B | ¥ 1.57B |
| Investing Cash Flow | ¥ -1.22B | ¥ -1.50B | ¥ -1.46B | ¥ -152.99M | ¥ -103.93M |
| Financing Cash Flow | ¥ -930.67M | ¥ -356.46M | ¥ -478.02M | ¥ 185.09M | ¥ -911.40M |