| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 6.15B | ¥ 6.06B | ¥ 6.14B | ¥ 5.98B | ¥ 5.20B |
| Gross Profit | ¥ 4.05B | ¥ 4.04B | ¥ 4.20B | ¥ 4.14B | ¥ 3.40B |
| Operating Income | ¥ 1.21B | ¥ 1.15B | ¥ 917.88M | ¥ 880.62M | ¥ 437.96M |
| EBITDA | ¥ 2.03B | ¥ 1.79B | ¥ 2.08B | ¥ 1.81B | ¥ 906.88M |
| Net Income | ¥ 602.73M | ¥ 471.89M | ¥ 532.61M | ¥ 604.81M | ¥ -134.39M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 8.88B | ¥ 6.50B | ¥ 6.11B | ¥ 5.54B | ¥ 5.51B |
| Total Assets | ¥ 32.84B | ¥ 29.61B | ¥ 25.49B | ¥ 24.25B | ¥ 22.58B |
| Total Debt | ¥ 9.42B | ¥ 10.32B | ¥ 8.42B | ¥ 9.10B | ¥ 9.49B |
| Net Debt | ¥ 4.92B | ¥ 5.38B | ¥ 5.18B | ¥ 6.78B | ¥ 7.05B |
| Total Liabilities | ¥ 14.19B | ¥ 13.86B | ¥ 11.96B | ¥ 13.21B | ¥ 13.47B |
| Stockholders' Equity | ¥ 16.08B | ¥ 14.15B | ¥ 12.53B | ¥ 10.18B | ¥ 8.49B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 780.44M | ¥ -1.54B | ¥ 430.23M | ¥ 490.14M | ¥ -1.36B |
| Operating Cash Flow | ¥ 1.78B | ¥ 167.76M | ¥ 1.60B | ¥ 1.65B | ¥ 182.37M |
| Investing Cash Flow | ¥ -3.99B | ¥ -1.47B | ¥ -1.42B | ¥ -1.66B | ¥ -3.44B |
| Financing Cash Flow | ¥ 1.79B | ¥ 2.96B | ¥ 841.60M | ¥ 54.15M | ¥ 1.88B |