| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 115.10B | ¥ 119.76B | ¥ 115.22B | ¥ 114.88B | ¥ 117.11B |
| Gross Profit | ¥ 24.87B | ¥ 25.25B | ¥ 21.94B | ¥ 24.45B | ¥ 32.23B |
| Operating Income | ¥ 11.25B | ¥ 12.20B | ¥ 9.95B | ¥ 12.46B | ¥ 19.68B |
| EBITDA | ¥ 17.32B | ¥ 17.00B | ¥ 14.46B | ¥ 16.01B | ¥ 24.19B |
| Net Income | ¥ 7.80B | ¥ 8.36B | ¥ 6.83B | ¥ 8.07B | ¥ 13.69B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 6.72B | ¥ 7.16B | ¥ 9.68B | ¥ 10.93B | ¥ 16.93B |
| Total Assets | ¥ 130.10B | ¥ 131.46B | ¥ 124.50B | ¥ 131.25B | ¥ 122.07B |
| Total Debt | ¥ 18.29B | ¥ 19.20B | ¥ 16.39B | ¥ 22.52B | ¥ 20.16B |
| Net Debt | ¥ 11.57B | ¥ 12.05B | ¥ 6.70B | ¥ 11.60B | ¥ 3.22B |
| Total Liabilities | ¥ 57.47B | ¥ 59.54B | ¥ 58.01B | ¥ 69.18B | ¥ 64.57B |
| Stockholders' Equity | ¥ 69.68B | ¥ 69.09B | ¥ 63.74B | ¥ 59.35B | ¥ 54.92B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 9.13B | ¥ -1.45B | ¥ 7.94B | ¥ -5.36B | ¥ 13.00B |
| Operating Cash Flow | ¥ 13.78B | ¥ 6.98B | ¥ 13.20B | ¥ 5.13B | ¥ 17.40B |
| Investing Cash Flow | ¥ -4.63B | ¥ -8.90B | ¥ -4.94B | ¥ -10.08B | ¥ -4.39B |
| Financing Cash Flow | ¥ -9.57B | ¥ -645.00M | ¥ -9.50B | ¥ -1.08B | ¥ -5.17B |