| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 855.15M | ¥ 1.13B | ¥ 815.33M | ¥ 680.32M | ¥ 800.51M |
| Gross Profit | ¥ 103.91M | ¥ 112.29M | ¥ 99.14M | ¥ 75.56M | ¥ 102.01M |
| Operating Income | ¥ 10.92M | ¥ 11.53M | ¥ 166.00K | ¥ -34.86M | ¥ 16.11M |
| EBITDA | ¥ 14.34M | ¥ 11.76M | ¥ 11.70M | ¥ -34.66M | ¥ 25.80M |
| Net Income | ¥ 10.14M | ¥ 8.02M | ¥ 6.14M | ¥ -27.77M | ¥ 19.43M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 105.53M | ¥ 94.59M | ¥ 20.78M | ¥ 60.31M | ¥ 140.84M |
| Total Assets | ¥ 388.47M | ¥ 437.65M | ¥ 435.00M | ¥ 323.26M | ¥ 376.19M |
| Total Debt | ¥ 6.81M | ¥ 41.29M | ¥ 55.31M | ¥ 25.66M | ¥ 6.30M |
| Net Debt | ¥ -98.72M | ¥ -42.95M | ¥ 34.54M | ¥ -29.60M | ¥ -114.46M |
| Total Liabilities | ¥ 181.41M | ¥ 236.85M | ¥ 243.42M | ¥ 138.13M | ¥ 167.78M |
| Stockholders' Equity | ¥ 207.07M | ¥ 200.79M | ¥ 191.63M | ¥ 185.13M | ¥ 208.40M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 60.31M | ¥ 94.09M | ¥ -77.70M | ¥ -93.54M | ¥ 14.35M |
| Operating Cash Flow | ¥ 60.38M | ¥ 94.13M | ¥ -77.68M | ¥ -93.15M | ¥ 14.52M |
| Investing Cash Flow | ¥ -31.17K | ¥ 319.00K | ¥ 6.66M | ¥ 12.15M | ¥ 5.03M |
| Financing Cash Flow | ¥ -43.25M | ¥ -14.64M | ¥ 22.36M | ¥ 13.39M | ¥ -2.83M |