| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 314.53B | ¥ 298.30B | ¥ 277.01B | ¥ 261.18B | ¥ 244.45B |
| Gross Profit | ¥ 103.21B | ¥ 99.77B | ¥ 89.00B | ¥ 83.59B | ¥ 80.11B |
| Operating Income | ¥ 23.94B | ¥ 24.04B | ¥ 17.37B | ¥ 15.97B | ¥ 14.18B |
| EBITDA | ¥ 37.57B | ¥ 36.24B | ¥ 29.54B | ¥ 27.56B | ¥ 20.18B |
| Net Income | ¥ 22.05B | ¥ 20.28B | ¥ 15.91B | ¥ 14.99B | ¥ 11.97B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 26.25B | ¥ 39.17B | ¥ 39.02B | ¥ 39.95B | ¥ 45.17B |
| Total Assets | ¥ 289.14B | ¥ 282.12B | ¥ 252.91B | ¥ 245.37B | ¥ 245.47B |
| Total Debt | ¥ 35.84B | ¥ 20.86B | ¥ 21.16B | ¥ 21.59B | ¥ 21.72B |
| Net Debt | ¥ 9.59B | ¥ -18.31B | ¥ -17.38B | ¥ -18.36B | ¥ -23.44B |
| Total Liabilities | ¥ 102.35B | ¥ 107.32B | ¥ 100.21B | ¥ 101.25B | ¥ 105.70B |
| Stockholders' Equity | ¥ 185.14B | ¥ 172.35B | ¥ 150.75B | ¥ 142.63B | ¥ 138.76B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -15.47B | ¥ 4.29B | ¥ 111.00M | ¥ -729.00M | ¥ 21.15B |
| Operating Cash Flow | ¥ 983.00M | ¥ 21.35B | ¥ 13.49B | ¥ 5.33B | ¥ 26.92B |
| Investing Cash Flow | ¥ -14.27B | ¥ -12.25B | ¥ -6.66B | ¥ -2.26B | ¥ -833.00M |
| Financing Cash Flow | ¥ -209.00M | ¥ -8.20B | ¥ -9.48B | ¥ -8.60B | ¥ -13.07B |