| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 41.20B | ¥ 38.63B | ¥ 38.93B | ¥ 35.26B | ¥ 33.39B |
| Gross Profit | ¥ 17.74B | ¥ 16.48B | ¥ 16.10B | ¥ 13.56B | ¥ 13.07B |
| Operating Income | ¥ 5.94B | ¥ 5.48B | ¥ 5.56B | ¥ 3.99B | ¥ 3.40B |
| EBITDA | ¥ 8.57B | ¥ 9.08B | ¥ 9.54B | ¥ 8.38B | ¥ 9.53B |
| Net Income | ¥ 3.66B | ¥ 4.74B | ¥ 5.15B | ¥ 4.34B | ¥ 4.59B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 11.10B | ¥ 3.82B | ¥ 5.52B | ¥ 11.80B | ¥ 7.09B |
| Total Assets | ¥ 76.44B | ¥ 69.31B | ¥ 71.52B | ¥ 57.31B | ¥ 51.05B |
| Total Debt | ¥ 3.12B | ¥ 2.30B | ¥ 5.29B | ¥ 1.21B | ¥ 131.00M |
| Net Debt | ¥ -4.59B | ¥ -1.52B | ¥ -235.00M | ¥ -10.34B | ¥ -6.46B |
| Total Liabilities | ¥ 36.39B | ¥ 33.72B | ¥ 37.35B | ¥ 31.55B | ¥ 26.56B |
| Stockholders' Equity | ¥ 35.93B | ¥ 31.69B | ¥ 30.30B | ¥ 33.31B | ¥ 32.95B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 5.33B | ¥ 4.12B | ¥ 1.63B | ¥ 5.87B | ¥ 4.32B |
| Operating Cash Flow | ¥ 7.13B | ¥ 6.93B | ¥ 4.15B | ¥ 7.75B | ¥ 6.13B |
| Investing Cash Flow | ¥ -2.29B | ¥ -2.13B | ¥ -9.69B | ¥ -1.06B | ¥ -2.75B |
| Financing Cash Flow | ¥ -1.72B | ¥ -6.49B | ¥ 927.00M | ¥ -811.00M | ¥ -1.37B |