| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 17.63B | ¥ 16.38B | ¥ 14.77B | ¥ 12.97B | ¥ 11.76B |
| Gross Profit | ¥ 5.28B | ¥ 4.93B | ¥ 4.66B | ¥ 3.80B | ¥ 3.28B |
| Operating Income | ¥ 3.27B | ¥ 3.02B | ¥ 2.93B | ¥ 2.25B | ¥ 1.79B |
| EBITDA | ¥ 3.91B | ¥ 3.39B | ¥ 3.41B | ¥ 2.83B | ¥ 2.26B |
| Net Income | ¥ 2.04B | ¥ 1.82B | ¥ 1.82B | ¥ 1.40B | ¥ 977.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.67B | ¥ 3.54B | ¥ 3.74B | ¥ 3.96B | ¥ 4.18B |
| Total Assets | ¥ 49.44B | ¥ 44.46B | ¥ 39.82B | ¥ 37.67B | ¥ 35.78B |
| Total Debt | ¥ 26.08B | ¥ 23.12B | ¥ 19.70B | ¥ 19.11B | ¥ 18.17B |
| Net Debt | ¥ 22.41B | ¥ 19.57B | ¥ 15.96B | ¥ 15.15B | ¥ 13.98B |
| Total Liabilities | ¥ 28.52B | ¥ 25.07B | ¥ 21.72B | ¥ 20.79B | ¥ 19.78B |
| Stockholders' Equity | ¥ 20.91B | ¥ 19.39B | ¥ 18.11B | ¥ 16.88B | ¥ 16.00B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.55B | ¥ -2.18B | ¥ 122.00M | ¥ -829.00M | ¥ 1.13B |
| Operating Cash Flow | ¥ 3.02B | ¥ 2.18B | ¥ 2.67B | ¥ 1.98B | ¥ 2.44B |
| Investing Cash Flow | ¥ -4.34B | ¥ -4.47B | ¥ -2.56B | ¥ -2.45B | ¥ -1.31B |
| Financing Cash Flow | ¥ 1.45B | ¥ 2.09B | ¥ -326.00M | ¥ 255.00M | ¥ -1.45B |