| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 238.97B | ¥ 219.22B | ¥ 199.85B | ¥ 178.76B | ¥ 161.32B |
| Gross Profit | ¥ 64.90B | ¥ 58.81B | ¥ 52.90B | ¥ 44.39B | ¥ 37.65B |
| Operating Income | ¥ 23.84B | ¥ 24.39B | ¥ 21.84B | ¥ 19.04B | ¥ 19.46B |
| EBITDA | ¥ 31.96B | ¥ 25.59B | ¥ 24.72B | ¥ 22.10B | ¥ 20.27B |
| Net Income | ¥ 16.15B | ¥ 14.68B | ¥ 15.37B | ¥ 15.43B | ¥ 13.24B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 43.69B | ¥ 51.59B | ¥ 35.37B | ¥ 37.43B | ¥ 33.77B |
| Total Assets | ¥ 147.37B | ¥ 152.65B | ¥ 144.02B | ¥ 141.97B | ¥ 117.99B |
| Total Debt | ¥ 18.64B | ¥ 22.89B | ¥ 24.12B | ¥ 25.54B | ¥ 17.82B |
| Net Debt | ¥ -25.05B | ¥ -22.35B | ¥ -11.25B | ¥ -10.70B | ¥ -14.70B |
| Total Liabilities | ¥ 66.31B | ¥ 70.75B | ¥ 67.25B | ¥ 71.53B | ¥ 59.25B |
| Stockholders' Equity | ¥ 80.08B | ¥ 80.74B | ¥ 75.53B | ¥ 68.72B | ¥ 57.23B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 25.05B | ¥ 30.57B | ¥ 20.72B | ¥ 18.16B | ¥ 21.73B |
| Operating Cash Flow | ¥ 25.47B | ¥ 31.18B | ¥ 21.42B | ¥ 18.86B | ¥ 22.08B |
| Investing Cash Flow | ¥ -12.22M | ¥ -785.00M | ¥ -4.45B | ¥ -7.97B | ¥ -1.37B |
| Financing Cash Flow | ¥ -173.77M | ¥ -20.93B | ¥ -19.23B | ¥ -6.55B | ¥ -11.11B |