| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 225.55B | ¥ 215.69B | ¥ 213.96B | ¥ 175.16B | ¥ 203.55B |
| Gross Profit | ¥ 45.53B | ¥ 48.39B | ¥ 44.21B | ¥ 31.15B | ¥ 39.60B |
| Operating Income | ¥ 13.87B | ¥ 17.43B | ¥ 12.91B | ¥ 7.82B | ¥ 13.89B |
| EBITDA | ¥ 27.11B | ¥ 33.84B | ¥ 28.42B | ¥ 18.55B | ¥ 23.38B |
| Net Income | ¥ 10.65B | ¥ 11.40B | ¥ 9.01B | ¥ 4.91B | ¥ 9.49B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 83.54B | ¥ 88.56B | ¥ 104.28B | ¥ 82.71B | ¥ 81.43B |
| Total Assets | ¥ 381.02B | ¥ 343.88B | ¥ 334.25B | ¥ 293.67B | ¥ 277.04B |
| Total Debt | ¥ 96.97B | ¥ 22.21B | ¥ 48.03B | ¥ 49.09B | ¥ 36.85B |
| Net Debt | ¥ 28.22B | ¥ -49.86B | ¥ -44.83B | ¥ -21.75B | ¥ -38.19B |
| Total Liabilities | ¥ 246.83B | ¥ 221.92B | ¥ 221.56B | ¥ 189.56B | ¥ 174.08B |
| Stockholders' Equity | ¥ 93.23B | ¥ 86.70B | ¥ 79.34B | ¥ 73.18B | ¥ 70.91B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 22.04B | ¥ 18.73B | ¥ 20.27B | ¥ -8.98B | ¥ 8.65B |
| Operating Cash Flow | ¥ 28.66B | ¥ 26.09B | ¥ 27.47B | ¥ -2.35B | ¥ 14.66B |
| Investing Cash Flow | ¥ -16.45B | ¥ -28.91B | ¥ -5.74B | ¥ -8.55B | ¥ -5.41B |
| Financing Cash Flow | ¥ -18.31B | ¥ -13.84B | ¥ -13.03B | ¥ 4.85B | ¥ 3.12B |