| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 359.88B | ¥ 338.23B | ¥ 328.75B | ¥ 300.93B | ¥ 320.17B |
| Gross Profit | ¥ 144.47B | ¥ 132.92B | ¥ 127.39B | ¥ 116.67B | ¥ 115.71B |
| Operating Income | ¥ 26.23B | ¥ 21.48B | ¥ 23.82B | ¥ 19.02B | ¥ 20.00B |
| EBITDA | ¥ 34.43B | ¥ 30.00B | ¥ 31.91B | ¥ 26.13B | ¥ 26.93B |
| Net Income | ¥ 21.47B | ¥ 21.79B | ¥ 19.07B | ¥ 18.24B | ¥ 13.70B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 110.75B | ¥ 132.34B | ¥ 115.62B | ¥ 98.46B | ¥ 101.29B |
| Total Assets | ¥ 355.05B | ¥ 362.96B | ¥ 358.41B | ¥ 337.54B | ¥ 324.58B |
| Total Debt | ¥ 3.47B | ¥ 7.14B | ¥ 11.94B | ¥ 12.64B | ¥ 11.77B |
| Net Debt | ¥ -107.14B | ¥ -95.09B | ¥ -73.60B | ¥ -55.83B | ¥ -58.92B |
| Total Liabilities | ¥ 99.59B | ¥ 98.89B | ¥ 104.98B | ¥ 97.92B | ¥ 94.47B |
| Stockholders' Equity | ¥ 251.68B | ¥ 260.55B | ¥ 251.84B | ¥ 237.74B | ¥ 228.47B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 7.91B | ¥ 12.01B | ¥ 30.37B | ¥ 6.19B | ¥ 17.80B |
| Operating Cash Flow | ¥ 14.37B | ¥ 16.38B | ¥ 34.74B | ¥ 9.58B | ¥ 21.79B |
| Investing Cash Flow | ¥ -4.61B | ¥ 12.25B | ¥ -3.80B | ¥ -3.32B | ¥ 2.56B |
| Financing Cash Flow | ¥ -31.65B | ¥ -15.62B | ¥ -14.44B | ¥ -8.99B | ¥ -15.06B |