| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 28.90B | ¥ 27.91B | ¥ 28.12B | ¥ 28.30B | ¥ 23.52B |
| Gross Profit | ¥ 8.55B | ¥ 8.78B | ¥ 8.95B | ¥ 9.19B | ¥ 6.48B |
| Operating Income | ¥ 1.79B | ¥ 2.18B | ¥ 2.23B | ¥ 2.98B | ¥ 1.37B |
| EBITDA | ¥ 4.57B | ¥ 4.12B | ¥ 4.18B | ¥ 4.96B | ¥ 3.18B |
| Net Income | ¥ 1.73B | ¥ 1.57B | ¥ 1.57B | ¥ 2.12B | ¥ 1.46B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 14.46B | ¥ 15.16B | ¥ 14.81B | ¥ 14.46B | ¥ 12.97B |
| Total Assets | ¥ 66.88B | ¥ 65.11B | ¥ 61.84B | ¥ 60.68B | ¥ 53.61B |
| Total Debt | ¥ 5.60B | ¥ 5.86B | ¥ 6.60B | ¥ 5.96B | ¥ 6.07B |
| Net Debt | ¥ -8.76B | ¥ -9.30B | ¥ -8.21B | ¥ -8.50B | ¥ -6.89B |
| Total Liabilities | ¥ 14.54B | ¥ 14.28B | ¥ 14.53B | ¥ 15.42B | ¥ 13.49B |
| Stockholders' Equity | ¥ 51.93B | ¥ 50.51B | ¥ 47.05B | ¥ 45.02B | ¥ 39.98B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -809.42M | ¥ 1.07B | ¥ 136.01M | ¥ 823.95M | ¥ 1.09B |
| Operating Cash Flow | ¥ 1.05B | ¥ 2.74B | ¥ 1.84B | ¥ 2.30B | ¥ 1.94B |
| Investing Cash Flow | ¥ -854.02M | ¥ -2.23B | ¥ -2.11B | ¥ -1.99B | ¥ -780.92M |
| Financing Cash Flow | ¥ -942.84M | ¥ -1.25B | ¥ -7.28M | ¥ -760.54M | ¥ -1.41B |