| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 29.91B | ¥ 27.67B | ¥ 26.80B | ¥ 26.48B | ¥ 25.74B |
| Gross Profit | ¥ 22.22B | ¥ 20.40B | ¥ 18.37B | ¥ 18.69B | ¥ 18.74B |
| Operating Income | ¥ 2.93B | ¥ 2.39B | ¥ 298.43M | ¥ 870.63M | ¥ 1.93B |
| EBITDA | ¥ 6.02B | ¥ 5.17B | ¥ 2.91B | ¥ 1.44B | ¥ 2.45B |
| Net Income | ¥ 3.40B | ¥ 2.36B | ¥ 753.22M | ¥ -930.48M | ¥ -1.16B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 17.82B | ¥ 14.83B | ¥ 13.72B | ¥ 12.10B | ¥ 15.54B |
| Total Assets | ¥ 33.35B | ¥ 29.69B | ¥ 29.16B | ¥ 29.27B | ¥ 31.91B |
| Total Debt | ¥ 1.69B | ¥ 2.43B | ¥ 3.18B | ¥ 3.93B | ¥ 2.88B |
| Net Debt | ¥ -16.12B | ¥ -12.40B | ¥ -10.54B | ¥ -8.17B | ¥ -12.66B |
| Total Liabilities | ¥ 10.90B | ¥ 10.54B | ¥ 11.57B | ¥ 11.39B | ¥ 10.67B |
| Stockholders' Equity | ¥ 18.41B | ¥ 15.47B | ¥ 14.01B | ¥ 14.18B | ¥ 17.59B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 5.58B | ¥ 2.74B | ¥ 3.60B | ¥ -3.59B | ¥ 1.74B |
| Operating Cash Flow | ¥ 5.66B | ¥ 4.13B | ¥ 4.76B | ¥ -1.39B | ¥ 3.52B |
| Investing Cash Flow | ¥ -1.02B | ¥ -1.37B | ¥ -1.35B | ¥ -2.46B | ¥ -2.00B |
| Financing Cash Flow | ¥ -1.63B | ¥ -1.64B | ¥ -1.78B | ¥ 343.54M | ¥ 649.18M |