| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 25.33B | ¥ 29.54B | ¥ 31.47B | ¥ 31.59B | ¥ 27.41B |
| Gross Profit | ¥ 16.62B | ¥ 20.67B | ¥ 22.19B | ¥ 22.73B | ¥ 20.79B |
| Operating Income | ¥ 3.87B | ¥ 5.45B | ¥ 7.01B | ¥ 6.93B | ¥ 6.14B |
| EBITDA | ¥ 5.24B | ¥ 7.18B | ¥ 8.59B | ¥ 8.85B | ¥ 7.57B |
| Net Income | ¥ 3.78B | ¥ 4.41B | ¥ 5.88B | ¥ 6.22B | ¥ 5.51B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 8.87B | ¥ 7.75B | ¥ 13.09B | ¥ 13.87B | ¥ 10.73B |
| Total Assets | ¥ 46.72B | ¥ 44.36B | ¥ 46.28B | ¥ 41.18B | ¥ 34.68B |
| Total Debt | ¥ 641.38M | ¥ 507.33M | ¥ 706.90M | ¥ 582.54M | ¥ 93.87M |
| Net Debt | ¥ -5.45B | ¥ -5.86B | ¥ -11.31B | ¥ -9.72B | ¥ -9.17B |
| Total Liabilities | ¥ 12.15B | ¥ 10.52B | ¥ 11.26B | ¥ 10.06B | ¥ 7.91B |
| Stockholders' Equity | ¥ 33.19B | ¥ 32.24B | ¥ 33.20B | ¥ 29.77B | ¥ 25.94B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 3.99B | ¥ 1.74B | ¥ 2.29B | ¥ 6.62B | ¥ 2.88B |
| Operating Cash Flow | ¥ 5.90B | ¥ 4.26B | ¥ 4.18B | ¥ 8.10B | ¥ 4.64B |
| Investing Cash Flow | ¥ -4.13B | ¥ -4.41B | ¥ 607.27M | ¥ -7.19B | ¥ -637.33M |
| Financing Cash Flow | ¥ -2.44B | ¥ -5.11B | ¥ -2.30B | ¥ -1.95B | ¥ -2.20B |