| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 179.09B | ¥ 165.56B | ¥ 150.72B | ¥ 135.56B | ¥ 133.35B |
| Gross Profit | ¥ 38.71B | ¥ 34.40B | ¥ 30.29B | ¥ 28.49B | ¥ 29.62B |
| Operating Income | ¥ 10.63B | ¥ 9.90B | ¥ 8.69B | ¥ 8.15B | ¥ 10.86B |
| EBITDA | ¥ 13.12B | ¥ 13.19B | ¥ 11.20B | ¥ 10.62B | ¥ 12.65B |
| Net Income | ¥ 6.85B | ¥ 6.88B | ¥ 6.25B | ¥ 6.25B | ¥ 6.54B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 36.28B | ¥ 14.88B | ¥ 11.72B | ¥ 21.29B | ¥ 18.78B |
| Total Assets | ¥ 196.78B | ¥ 168.84B | ¥ 142.69B | ¥ 133.06B | ¥ 131.19B |
| Total Debt | ¥ 40.42B | ¥ 27.01B | ¥ 14.40B | ¥ 12.41B | ¥ 11.68B |
| Net Debt | ¥ 4.15B | ¥ 12.13B | ¥ 2.67B | ¥ -8.88B | ¥ -7.10B |
| Total Liabilities | ¥ 111.43B | ¥ 93.17B | ¥ 76.06B | ¥ 73.52B | ¥ 77.76B |
| Stockholders' Equity | ¥ 81.30B | ¥ 72.93B | ¥ 65.19B | ¥ 59.25B | ¥ 53.27B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 11.54B | ¥ -11.45B | ¥ -6.92B | ¥ 3.85B | ¥ 9.67B |
| Operating Cash Flow | ¥ 13.32B | ¥ -5.49B | ¥ -4.34B | ¥ 6.63B | ¥ 10.40B |
| Investing Cash Flow | ¥ -4.09B | ¥ -3.10B | ¥ -6.45B | ¥ -3.85B | ¥ -3.25B |
| Financing Cash Flow | ¥ 12.01B | ¥ 11.34B | ¥ 717.00M | ¥ -628.00M | ¥ -2.10B |