| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 226.00M | ¥ 192.48M | ¥ 238.46M | ¥ 220.63M | ¥ 207.89M |
| Gross Profit | ¥ 105.34M | ¥ 66.98M | ¥ 95.20M | ¥ 96.99M | ¥ 99.12M |
| Operating Income | ¥ 30.08M | ¥ 2.83M | ¥ 5.30M | ¥ 19.05M | ¥ 17.95M |
| EBITDA | ¥ 51.55M | ¥ -4.22M | ¥ 43.57M | ¥ 42.09M | ¥ 31.61M |
| Net Income | ¥ 68.61M | ¥ 12.14M | ¥ 16.13M | ¥ 20.35M | ¥ 11.47M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 911.20M | ¥ 544.15M | ¥ 576.20M | ¥ 561.49M | ¥ 550.42M |
| Total Assets | ¥ 1.14B | ¥ 761.61M | ¥ 739.45M | ¥ 762.31M | ¥ 645.80M |
| Total Debt | ¥ 55.12M | ¥ 64.08M | ¥ 44.13M | ¥ 46.53M | ¥ 14.06M |
| Net Debt | ¥ -399.90M | ¥ -6.18M | ¥ -59.55M | ¥ -95.75M | ¥ -413.80M |
| Total Liabilities | ¥ 501.22M | ¥ 182.62M | ¥ 171.70M | ¥ 213.45M | ¥ 135.09M |
| Stockholders' Equity | ¥ 638.63M | ¥ 579.56M | ¥ 568.11M | ¥ 549.13M | ¥ 510.71M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 49.29M | ¥ 4.92M | ¥ 16.73M | ¥ 7.87M | ¥ 33.70M |
| Operating Cash Flow | ¥ 53.84M | ¥ 6.28M | ¥ 20.89M | ¥ 8.73M | ¥ 36.18M |
| Investing Cash Flow | ¥ 16.14M | ¥ -15.63M | ¥ -47.31M | ¥ -295.97M | ¥ -39.19M |
| Financing Cash Flow | ¥ -23.57M | ¥ -29.06M | ¥ -18.00M | ¥ -30.26M | ¥ 36.37M |