| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 24.70B | ¥ 23.13B | ¥ 23.48B | ¥ 23.07B | ¥ 16.98B |
| Gross Profit | ¥ 3.71B | ¥ 3.93B | ¥ 4.17B | ¥ 4.35B | ¥ 4.39B |
| Operating Income | ¥ 1.65B | ¥ 2.04B | ¥ 2.25B | ¥ 2.71B | ¥ 2.67B |
| EBITDA | ¥ 3.49B | ¥ 3.38B | ¥ 3.75B | ¥ 4.13B | ¥ 3.83B |
| Net Income | ¥ 907.90M | ¥ 1.46B | ¥ 1.19B | ¥ 1.33B | ¥ 1.30B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.55B | ¥ 895.06M | ¥ 1.17B | ¥ 1.48B | ¥ 906.19M |
| Total Assets | ¥ 38.78B | ¥ 32.52B | ¥ 29.13B | ¥ 27.87B | ¥ 25.51B |
| Total Debt | ¥ 17.61B | ¥ 13.07B | ¥ 11.76B | ¥ 12.71B | ¥ 11.93B |
| Net Debt | ¥ 16.41B | ¥ 12.18B | ¥ 10.60B | ¥ 11.24B | ¥ 11.04B |
| Total Liabilities | ¥ 25.30B | ¥ 20.00B | ¥ 18.62B | ¥ 18.30B | ¥ 17.55B |
| Stockholders' Equity | ¥ 9.75B | ¥ 8.96B | ¥ 7.69B | ¥ 6.89B | ¥ 5.69B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -2.64B | ¥ -1.52B | ¥ 1.86B | ¥ 612.63M | ¥ -1.11B |
| Operating Cash Flow | ¥ 3.38B | ¥ 3.35B | ¥ 5.33B | ¥ 4.38B | ¥ 2.75B |
| Investing Cash Flow | ¥ -5.41B | ¥ -4.29B | ¥ -3.47B | ¥ -3.72B | ¥ -3.73B |
| Financing Cash Flow | ¥ 2.35B | ¥ 665.77M | ¥ -2.16B | ¥ -82.18M | ¥ 1.19B |