| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.07B | ¥ 1.08B | ¥ 1.08B | ¥ 1.06B | ¥ 813.81M |
| Gross Profit | ¥ 144.64M | ¥ 136.46M | ¥ 138.85M | ¥ 142.90M | ¥ 115.14M |
| Operating Income | ¥ 12.92M | ¥ 45.11M | ¥ 55.51M | ¥ 66.99M | ¥ 45.13M |
| EBITDA | ¥ 74.94M | ¥ 61.71M | ¥ 87.28M | ¥ 93.43M | ¥ 68.60M |
| Net Income | ¥ 37.87M | ¥ 37.02M | ¥ 34.53M | ¥ 49.93M | ¥ 35.17M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 157.48M | ¥ 84.49M | ¥ 166.98M | ¥ 126.58M | ¥ 122.31M |
| Total Assets | ¥ 1.21B | ¥ 864.99M | ¥ 820.50M | ¥ 768.43M | ¥ 673.11M |
| Total Debt | ¥ 445.61M | ¥ 310.87M | ¥ 314.39M | ¥ 296.95M | ¥ 220.07M |
| Net Debt | ¥ 308.29M | ¥ 245.85M | ¥ 214.15M | ¥ 235.54M | ¥ 187.60M |
| Total Liabilities | ¥ 826.43M | ¥ 571.73M | ¥ 544.29M | ¥ 509.30M | ¥ 444.84M |
| Stockholders' Equity | ¥ 345.22M | ¥ 293.26M | ¥ 276.21M | ¥ 259.13M | ¥ 228.27M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -75.56M | ¥ 22.67M | ¥ 61.45M | ¥ -20.20M | ¥ -84.06M |
| Operating Cash Flow | ¥ 90.06M | ¥ 54.34M | ¥ 95.83M | ¥ 4.05M | ¥ -35.70M |
| Investing Cash Flow | ¥ -140.13M | ¥ -54.46M | ¥ -52.79M | ¥ -19.86M | ¥ -173.25M |
| Financing Cash Flow | ¥ 125.57M | ¥ -33.78M | ¥ -3.66M | ¥ 48.45M | ¥ 113.15M |