| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 97.76B | ¥ 98.58B | ¥ 97.55B | ¥ 95.33B | ¥ 96.24B |
| Gross Profit | ¥ 21.03B | ¥ 22.71B | ¥ 21.99B | ¥ 21.11B | ¥ 20.43B |
| Operating Income | ¥ 2.01B | ¥ 2.13B | ¥ 1.57B | ¥ 1.45B | ¥ 1.54B |
| EBITDA | ¥ 3.48B | ¥ 2.28B | ¥ 2.21B | ¥ 2.41B | ¥ 3.21B |
| Net Income | ¥ 1.34B | ¥ 365.00M | ¥ 183.00M | ¥ 324.00M | ¥ 1.16B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.70B | ¥ 5.62B | ¥ 6.41B | ¥ 6.23B | ¥ 8.06B |
| Total Assets | ¥ 37.01B | ¥ 38.38B | ¥ 41.05B | ¥ 40.29B | ¥ 41.71B |
| Total Debt | ¥ 6.19B | ¥ 6.80B | ¥ 7.58B | ¥ 8.85B | ¥ 11.01B |
| Net Debt | ¥ 2.49B | ¥ 1.19B | ¥ 1.20B | ¥ 2.65B | ¥ 2.98B |
| Total Liabilities | ¥ 21.68B | ¥ 24.00B | ¥ 25.38B | ¥ 24.48B | ¥ 26.05B |
| Stockholders' Equity | ¥ 15.32B | ¥ 14.39B | ¥ 15.67B | ¥ 15.81B | ¥ 15.66B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -757.00M | ¥ 1.81B | ¥ 1.71B | ¥ 476.00M | ¥ 55.00M |
| Operating Cash Flow | ¥ 2.27B | ¥ 2.50B | ¥ 2.93B | ¥ 2.32B | ¥ 472.00M |
| Investing Cash Flow | ¥ -3.16B | ¥ -832.00M | ¥ -1.13B | ¥ -1.58B | ¥ 836.00M |
| Financing Cash Flow | ¥ -1.03B | ¥ -2.44B | ¥ -1.61B | ¥ -2.32B | ¥ -1.23B |