| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 390.31M | ¥ 372.69M | ¥ 354.86M | ¥ 286.19M | ¥ 226.74M |
| Gross Profit | ¥ 215.71M | ¥ 209.96M | ¥ 213.11M | ¥ 162.24M | ¥ 103.92M |
| Operating Income | ¥ 162.54M | ¥ 155.47M | ¥ 163.40M | ¥ 113.94M | ¥ 48.73M |
| EBITDA | ¥ 162.54M | ¥ 197.29M | ¥ 209.19M | ¥ 152.80M | ¥ 83.94M |
| Net Income | ¥ 158.36M | ¥ 153.21M | ¥ 148.03M | ¥ 85.01M | ¥ 38.68M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 250.80M | ¥ 273.87M | ¥ 215.71M | ¥ 199.85M | ¥ 156.31M |
| Total Assets | ¥ 1.60B | ¥ 1.59B | ¥ 1.46B | ¥ 1.41B | ¥ 1.20B |
| Total Debt | ¥ 180.57M | ¥ 311.01M | ¥ 339.95M | ¥ 401.29M | ¥ 389.66M |
| Net Debt | ¥ -63.04M | ¥ 39.29M | ¥ 124.24M | ¥ 201.43M | ¥ 233.36M |
| Total Liabilities | ¥ 494.69M | ¥ 648.53M | ¥ 674.70M | ¥ 772.22M | ¥ 649.93M |
| Stockholders' Equity | ¥ 1.10B | ¥ 937.91M | ¥ 784.70M | ¥ 636.67M | ¥ 551.66M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 111.31M | ¥ 97.50M | ¥ 96.36M | ¥ 58.63M | ¥ 37.70M |
| Operating Cash Flow | ¥ 198.54M | ¥ 205.69M | ¥ 237.36M | ¥ 212.00M | ¥ 119.35M |
| Investing Cash Flow | ¥ -137.00M | ¥ -108.18M | ¥ -140.99M | ¥ -153.37M | ¥ -76.66M |
| Financing Cash Flow | ¥ -127.18M | ¥ -41.77M | ¥ -81.75M | ¥ -19.67M | ¥ -37.75M |