| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 882.12M | ¥ 1.00B | ¥ 806.55M | ¥ 718.67M | ¥ 631.39M |
| Gross Profit | ¥ 189.31M | ¥ 224.19M | ¥ 162.13M | ¥ 134.40M | ¥ 121.13M |
| Operating Income | ¥ 42.27M | ¥ 128.54M | ¥ 78.85M | ¥ 57.90M | ¥ 56.31M |
| EBITDA | ¥ 56.24M | ¥ 108.76M | ¥ 101.75M | ¥ 60.39M | ¥ 62.29M |
| Net Income | ¥ 35.88M | ¥ 118.60M | ¥ 60.65M | ¥ 52.60M | ¥ 49.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 603.88M | ¥ 399.90M | ¥ 284.36M | ¥ 349.78M | ¥ 208.86M |
| Total Assets | ¥ 1.19B | ¥ 1.00B | ¥ 754.22M | ¥ 662.35M | ¥ 546.49M |
| Total Debt | ¥ 489.21M | ¥ 290.64M | ¥ 117.12M | ¥ 135.20M | ¥ 82.78M |
| Net Debt | ¥ -102.02M | ¥ -64.87M | ¥ -66.64M | ¥ -8.02M | ¥ -116.96M |
| Total Liabilities | ¥ 638.42M | ¥ 472.54M | ¥ 308.67M | ¥ 234.81M | ¥ 171.71M |
| Stockholders' Equity | ¥ 548.00M | ¥ 529.95M | ¥ 444.76M | ¥ 426.91M | ¥ 374.21M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.18M | ¥ -66.46M | ¥ -9.65M | ¥ 95.77M | ¥ -46.09M |
| Operating Cash Flow | ¥ 56.89M | ¥ 5.00M | ¥ 75.32M | ¥ 114.45M | ¥ -32.94M |
| Investing Cash Flow | ¥ -27.99M | ¥ 40.42M | ¥ 30.76M | ¥ -247.78M | ¥ 39.99M |
| Financing Cash Flow | ¥ 170.90M | ¥ 103.35M | ¥ -70.30M | ¥ 48.67M | ¥ 75.96M |