| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 33.86B | ¥ 32.41B | ¥ 36.81B | ¥ 34.30B | ¥ 30.89B |
| Gross Profit | ¥ 11.44B | ¥ 14.50B | ¥ 18.45B | ¥ 14.95B | ¥ 13.39B |
| Operating Income | ¥ 3.33B | ¥ 6.57B | ¥ 9.75B | ¥ 7.45B | ¥ 7.03B |
| EBITDA | ¥ 4.54B | ¥ 9.47B | ¥ 6.99B | ¥ 10.11B | ¥ 9.26B |
| Net Income | ¥ 2.96B | ¥ 6.35B | ¥ 4.63B | ¥ 6.89B | ¥ 6.33B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 31.44B | ¥ 32.53B | ¥ 33.05B | ¥ 34.92B | ¥ 32.27B |
| Total Assets | ¥ 86.15B | ¥ 81.44B | ¥ 78.49B | ¥ 82.92B | ¥ 64.67B |
| Total Debt | ¥ 415.79M | ¥ 5.06B | ¥ 411.08M | ¥ 418.89M | ¥ 487.31M |
| Net Debt | ¥ -31.03B | ¥ -27.47B | ¥ -32.64B | ¥ -34.50B | ¥ -31.79B |
| Total Liabilities | ¥ 28.54B | ¥ 22.44B | ¥ 21.57B | ¥ 30.76B | ¥ 18.59B |
| Stockholders' Equity | ¥ 57.38B | ¥ 58.69B | ¥ 56.32B | ¥ 52.14B | ¥ 46.07B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 7.54B | ¥ 1.93B | ¥ 12.81M | ¥ 4.16B | ¥ 9.72B |
| Operating Cash Flow | ¥ 8.53B | ¥ 5.05B | ¥ 3.18B | ¥ 8.56B | ¥ 10.69B |
| Investing Cash Flow | ¥ 256.71M | ¥ -7.70B | ¥ -3.60B | ¥ -4.40B | ¥ 375.57M |
| Financing Cash Flow | ¥ -6.26B | ¥ -3.81B | ¥ -2.21B | ¥ -2.17B | ¥ -2.74B |