| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 26.03B | ¥ 25.55B | ¥ 25.78B | ¥ 26.65B | ¥ 24.86B |
| Gross Profit | ¥ 9.73B | ¥ 9.45B | ¥ 8.91B | ¥ 8.74B | ¥ 7.53B |
| Operating Income | ¥ 2.48B | ¥ 2.78B | ¥ 2.78B | ¥ 3.13B | ¥ 2.67B |
| EBITDA | ¥ 6.19B | ¥ 6.18B | ¥ 5.39B | ¥ 4.00B | ¥ 3.34B |
| Net Income | ¥ 1.44B | ¥ 2.10B | ¥ 1.73B | ¥ 1.96B | ¥ 1.88B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.58B | ¥ 3.81B | ¥ 3.38B | ¥ 3.21B | ¥ 3.94B |
| Total Assets | ¥ 41.67B | ¥ 39.71B | ¥ 33.38B | ¥ 17.03B | ¥ 15.32B |
| Total Debt | ¥ 24.47B | ¥ 24.00B | ¥ 19.82B | ¥ 4.64B | ¥ 4.87B |
| Net Debt | ¥ 20.88B | ¥ 20.19B | ¥ 16.45B | ¥ 1.43B | ¥ 928.00M |
| Total Liabilities | ¥ 31.46B | ¥ 29.89B | ¥ 24.88B | ¥ 9.60B | ¥ 9.21B |
| Stockholders' Equity | ¥ 10.21B | ¥ 9.84B | ¥ 8.51B | ¥ 7.44B | ¥ 6.08B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 3.72B | ¥ 1.74B | ¥ -74.00M | ¥ 87.00M | ¥ 27.00M |
| Operating Cash Flow | ¥ 5.62B | ¥ 5.07B | ¥ 4.10B | ¥ 2.86B | ¥ 2.19B |
| Investing Cash Flow | ¥ -2.10B | ¥ -3.39B | ¥ -4.57B | ¥ -2.85B | ¥ -2.51B |
| Financing Cash Flow | ¥ -3.75B | ¥ -1.24B | ¥ 640.00M | ¥ -737.00M | ¥ 1.74B |