| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 129.30B | ¥ 116.04B | ¥ 115.49B | ¥ 102.78B | ¥ 107.28B |
| Gross Profit | ¥ 30.94B | ¥ 26.91B | ¥ 24.88B | ¥ 23.64B | ¥ 25.48B |
| Operating Income | ¥ 5.88B | ¥ 4.26B | ¥ 3.53B | ¥ 3.53B | ¥ 4.68B |
| EBITDA | ¥ 6.14B | ¥ 4.59B | ¥ 3.83B | ¥ 4.26B | ¥ 5.16B |
| Net Income | ¥ 4.13B | ¥ 3.18B | ¥ 2.38B | ¥ 2.52B | ¥ 3.28B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 13.42B | ¥ 20.21B | ¥ 19.72B | ¥ 17.62B | ¥ 18.33B |
| Total Assets | ¥ 43.60B | ¥ 50.66B | ¥ 47.54B | ¥ 43.62B | ¥ 43.37B |
| Total Debt | ¥ 50.00M | ¥ 70.00M | ¥ 90.00M | ¥ 0.00 | ¥ 14.80M |
| Net Debt | ¥ -13.37B | ¥ -20.14B | ¥ -19.63B | ¥ -17.62B | ¥ -18.32B |
| Total Liabilities | ¥ 16.65B | ¥ 16.50B | ¥ 15.61B | ¥ 13.28B | ¥ 14.60B |
| Stockholders' Equity | ¥ 26.95B | ¥ 34.17B | ¥ 31.92B | ¥ 30.34B | ¥ 28.77B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 4.54B | ¥ 3.31B | ¥ 4.88B | ¥ -163.44M | ¥ 3.26B |
| Operating Cash Flow | ¥ 4.65B | ¥ 3.41B | ¥ 5.15B | ¥ 73.35M | ¥ 3.67B |
| Investing Cash Flow | ¥ -87.01M | ¥ -2.07B | ¥ -2.33B | ¥ 172.09M | ¥ -1.25B |
| Financing Cash Flow | ¥ -11.35B | ¥ -857.20M | ¥ -718.65M | ¥ -960.38M | ¥ -6.13B |