| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 42.62B | ¥ 41.41B | ¥ 41.31B | ¥ 41.30B | ¥ 41.24B |
| Gross Profit | ¥ 17.36B | ¥ 17.11B | ¥ 16.87B | ¥ 16.93B | ¥ 17.89B |
| Operating Income | ¥ 4.41B | ¥ 4.36B | ¥ 4.05B | ¥ 3.82B | ¥ 4.56B |
| EBITDA | ¥ 5.60B | ¥ 5.51B | ¥ 5.55B | ¥ 4.99B | ¥ 5.38B |
| Net Income | ¥ 3.24B | ¥ 2.80B | ¥ 2.71B | ¥ 2.52B | ¥ 2.87B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 17.68B | ¥ 15.54B | ¥ 15.46B | ¥ 16.13B | ¥ 18.08B |
| Total Assets | ¥ 67.74B | ¥ 63.84B | ¥ 63.14B | ¥ 62.59B | ¥ 60.69B |
| Total Debt | ¥ 178.71M | ¥ 138.00M | ¥ 114.85M | ¥ 125.98M | ¥ 164.68M |
| Net Debt | ¥ -17.50B | ¥ -14.84B | ¥ -15.35B | ¥ -16.00B | ¥ -17.91B |
| Total Liabilities | ¥ 11.38B | ¥ 10.85B | ¥ 12.70B | ¥ 13.95B | ¥ 13.51B |
| Stockholders' Equity | ¥ 56.35B | ¥ 52.99B | ¥ 46.02B | ¥ 43.87B | ¥ 42.55B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 3.71B | ¥ 565.20M | ¥ 1.40B | ¥ -390.73M | ¥ 154.97M |
| Operating Cash Flow | ¥ 4.52B | ¥ 1.64B | ¥ 4.31B | ¥ 2.14B | ¥ 2.13B |
| Investing Cash Flow | ¥ -3.29B | ¥ -1.31B | ¥ -2.93B | ¥ -3.04B | ¥ -2.01B |
| Financing Cash Flow | ¥ -1.10B | ¥ -786.48M | ¥ -1.98B | ¥ -1.06B | ¥ -679.00M |