| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 10.86B | ¥ 10.07B | ¥ 8.42B | ¥ 6.96B | ¥ 5.93B |
| Gross Profit | ¥ 4.42B | ¥ 4.18B | ¥ 3.46B | ¥ 2.82B | ¥ 2.47B |
| Operating Income | ¥ 1.44B | ¥ 1.58B | ¥ 1.38B | ¥ 1.07B | ¥ 1.08B |
| EBITDA | ¥ 1.44B | ¥ 1.65B | ¥ 1.46B | ¥ 1.14B | ¥ 1.13B |
| Net Income | ¥ 1.28B | ¥ 1.15B | ¥ 961.43M | ¥ 747.12M | ¥ 601.70M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.10B | ¥ 4.26B | ¥ 5.20B | ¥ 5.86B | ¥ 5.34B |
| Total Assets | ¥ 14.42B | ¥ 13.41B | ¥ 13.07B | ¥ 12.44B | ¥ 11.24B |
| Total Debt | ¥ 309.60M | ¥ 264.51M | ¥ 295.31M | ¥ 292.85M | ¥ 208.87M |
| Net Debt | ¥ -3.80B | ¥ -3.99B | ¥ -3.30B | ¥ -3.57B | ¥ -3.13B |
| Total Liabilities | ¥ 3.86B | ¥ 3.58B | ¥ 3.34B | ¥ 3.02B | ¥ 2.68B |
| Stockholders' Equity | ¥ 10.08B | ¥ 9.38B | ¥ 9.08B | ¥ 7.94B | ¥ 7.12B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 516.79M | ¥ -198.86M | ¥ 343.83M | ¥ 349.38M | ¥ 362.35M |
| Operating Cash Flow | ¥ 794.62M | ¥ 69.81M | ¥ 407.81M | ¥ 380.34M | ¥ 371.95M |
| Investing Cash Flow | ¥ -413.90M | ¥ 1.37B | ¥ 416.77M | ¥ 85.09M | ¥ 1.08B |
| Financing Cash Flow | ¥ -539.09M | ¥ -776.91M | ¥ -1.08B | ¥ 59.43M | ¥ -1.56B |