| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 35.44B | ¥ 37.75B | ¥ 36.57B | ¥ 34.08B | ¥ 31.68B |
| Gross Profit | ¥ 18.58B | ¥ 15.80B | ¥ 16.96B | ¥ 34.08B | ¥ 31.68B |
| Operating Income | ¥ 17.12B | ¥ 7.73B | ¥ 28.32B | ¥ 26.64B | ¥ 23.64B |
| EBITDA | ¥ 21.29B | ¥ 11.30B | ¥ 12.01B | ¥ 14.45B | ¥ 12.35B |
| Net Income | ¥ 3.79B | ¥ 3.89B | ¥ 6.30B | ¥ 6.38B | ¥ 5.90B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 25.35B | ¥ 34.20B | ¥ 22.07B | ¥ 19.67B | ¥ 19.63B |
| Total Assets | ¥ 371.12B | ¥ 360.39B | ¥ 351.48B | ¥ 346.99B | ¥ 335.88B |
| Total Debt | ¥ 269.01B | ¥ 265.91B | ¥ 256.62B | ¥ 251.83B | ¥ 230.81B |
| Net Debt | ¥ 246.39B | ¥ 235.63B | ¥ 236.66B | ¥ 234.77B | ¥ 215.15B |
| Total Liabilities | ¥ 309.97B | ¥ 302.91B | ¥ 293.91B | ¥ 294.55B | ¥ 282.83B |
| Stockholders' Equity | ¥ 51.96B | ¥ 48.99B | ¥ 51.67B | ¥ 48.33B | ¥ 49.04B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.79B | ¥ 1.55B | ¥ 1.17B | ¥ -11.64B | ¥ -25.33B |
| Operating Cash Flow | ¥ 1.15B | ¥ 9.97B | ¥ 3.73B | ¥ -7.69B | ¥ -14.87B |
| Investing Cash Flow | ¥ -1.45B | ¥ -3.54B | ¥ -2.40B | ¥ -1.77B | ¥ -9.85B |
| Financing Cash Flow | ¥ 1.58B | ¥ -5.60B | ¥ 1.59B | ¥ 9.61B | ¥ 28.52B |