| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 292.89M | ¥ 237.65M | ¥ 218.70M | ¥ 198.54M | ¥ 222.21M |
| Gross Profit | ¥ 51.46M | ¥ 47.41M | ¥ 50.88M | ¥ 44.56M | ¥ 48.61M |
| Operating Income | ¥ 15.94M | ¥ 3.29M | ¥ 23.64M | ¥ 7.26M | ¥ 6.79M |
| EBITDA | ¥ 35.17M | ¥ 23.21M | ¥ 42.83M | ¥ 27.07M | ¥ 25.02M |
| Net Income | ¥ 14.72M | ¥ 16.04M | ¥ 20.55M | ¥ 17.31M | ¥ 21.20M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 29.62M | ¥ 29.64M | ¥ 43.55M | ¥ 56.44M | ¥ 99.86M |
| Total Assets | ¥ 745.22M | ¥ 683.29M | ¥ 619.06M | ¥ 566.80M | ¥ 491.61M |
| Total Debt | ¥ 17.63M | ¥ 24.77M | ¥ 21.03M | ¥ 23.74M | ¥ 14.03M |
| Net Debt | ¥ -11.49M | ¥ -4.87M | ¥ -19.05M | ¥ -30.71M | ¥ -84.05M |
| Total Liabilities | ¥ 373.60M | ¥ 326.80M | ¥ 276.86M | ¥ 244.29M | ¥ 189.55M |
| Stockholders' Equity | ¥ 366.29M | ¥ 355.07M | ¥ 340.65M | ¥ 321.60M | ¥ 301.74M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 3.00M | ¥ -16.56M | ¥ -23.81M | ¥ -63.03M | ¥ 4.84M |
| Operating Cash Flow | ¥ 15.30M | ¥ 17.14M | ¥ 36.44M | ¥ -14.86M | ¥ 16.48M |
| Investing Cash Flow | ¥ -10.40M | ¥ -27.34M | ¥ -56.30M | ¥ -38.35M | ¥ -4.24M |
| Financing Cash Flow | ¥ -7.01M | ¥ -801.00K | ¥ 7.38M | ¥ 7.38M | ¥ -8.93M |