| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 881.46M | ¥ 868.87M | ¥ 749.61M | ¥ 686.50M | ¥ 770.18M |
| Gross Profit | ¥ 275.36M | ¥ 244.99M | ¥ 241.27M | ¥ 229.32M | ¥ 266.16M |
| Operating Income | ¥ 105.09M | ¥ 123.11M | ¥ 100.89M | ¥ -18.18M | ¥ 184.27M |
| EBITDA | ¥ 131.36M | ¥ 125.43M | ¥ 74.81M | ¥ -15.81M | ¥ 186.44M |
| Net Income | ¥ 95.23M | ¥ 87.04M | ¥ 28.13M | ¥ -334.26M | ¥ 122.57M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 238.55M | ¥ 282.06M | ¥ 269.06M | ¥ 289.23M | ¥ 759.95M |
| Total Assets | ¥ 1.32B | ¥ 1.28B | ¥ 1.08B | ¥ 1.03B | ¥ 1.49B |
| Total Debt | ¥ 30.13M | ¥ 47.05M | ¥ 11.22M | ¥ 3.98M | ¥ 2.08M |
| Net Debt | ¥ -208.42M | ¥ -216.97M | ¥ -247.73M | ¥ -254.25M | ¥ -319.63M |
| Total Liabilities | ¥ 665.76M | ¥ 692.04M | ¥ 533.71M | ¥ 518.39M | ¥ 577.88M |
| Stockholders' Equity | ¥ 652.30M | ¥ 583.99M | ¥ 538.63M | ¥ 510.51M | ¥ 911.54M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 25.15M | ¥ 27.46M | ¥ 10.22M | ¥ 253.14M | ¥ -32.67M |
| Operating Cash Flow | ¥ 31.78M | ¥ 35.56M | ¥ 14.13M | ¥ 256.08M | ¥ -29.58M |
| Investing Cash Flow | ¥ -5.95M | ¥ 21.31M | ¥ -11.49M | ¥ -258.84M | ¥ 62.78M |
| Financing Cash Flow | ¥ -50.09M | ¥ -50.50M | ¥ -3.12M | ¥ -68.51M | ¥ -18.00M |