| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 20.29B | ¥ 23.20B | ¥ 15.19B | ¥ 13.26B | ¥ 13.79B |
| Gross Profit | ¥ 6.10B | ¥ 6.10B | ¥ 5.61B | ¥ 4.41B | ¥ 5.01B |
| Operating Income | ¥ 6.14B | ¥ 6.34B | ¥ 5.70B | ¥ 4.62B | ¥ 5.44B |
| EBITDA | ¥ 9.54B | ¥ 9.82B | ¥ 9.27B | ¥ 7.72B | ¥ 7.58B |
| Net Income | ¥ 4.59B | ¥ 4.95B | ¥ 4.41B | ¥ 3.72B | ¥ 4.28B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.45B | ¥ 3.99B | ¥ 4.53B | ¥ 4.41B | ¥ 3.14B |
| Total Assets | ¥ 96.39B | ¥ 89.89B | ¥ 78.66B | ¥ 78.46B | ¥ 67.66B |
| Total Debt | ¥ 26.18B | ¥ 20.77B | ¥ 31.49B | ¥ 30.30B | ¥ 20.57B |
| Net Debt | ¥ 25.57B | ¥ 19.91B | ¥ 30.62B | ¥ 29.36B | ¥ 20.07B |
| Total Liabilities | ¥ 41.41B | ¥ 40.15B | ¥ 37.77B | ¥ 40.51B | ¥ 32.30B |
| Stockholders' Equity | ¥ 41.44B | ¥ 38.60B | ¥ 33.99B | ¥ 31.94B | ¥ 30.23B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -864.69M | ¥ -4.49B | ¥ 3.59B | ¥ 1.49B | ¥ 2.15B |
| Operating Cash Flow | ¥ 6.76B | ¥ 6.32B | ¥ 7.39B | ¥ 5.53B | ¥ 5.47B |
| Investing Cash Flow | ¥ -5.32B | ¥ -9.39B | ¥ -2.88B | ¥ -6.43B | ¥ -6.39B |
| Financing Cash Flow | ¥ -1.68B | ¥ 3.08B | ¥ -4.61B | ¥ 1.21B | ¥ 1.06B |