| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.09B | ¥ 906.85M | ¥ 705.75M | ¥ 534.70M | ¥ 476.40M |
| Gross Profit | ¥ 147.69M | ¥ 141.84M | ¥ 133.11M | ¥ 83.38M | ¥ 128.59M |
| Operating Income | ¥ 51.70M | ¥ 63.93M | ¥ 58.92M | ¥ 38.64M | ¥ 59.65M |
| EBITDA | ¥ 66.92M | ¥ 67.64M | ¥ 76.03M | ¥ 29.39M | ¥ 53.20M |
| Net Income | ¥ 54.80M | ¥ 51.30M | ¥ 43.58M | ¥ 22.32M | ¥ 35.23M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 136.15M | ¥ 33.90M | ¥ 32.47M | ¥ 53.74M | ¥ 26.50M |
| Total Assets | ¥ 1.93B | ¥ 1.69B | ¥ 1.39B | ¥ 1.15B | ¥ 933.76M |
| Total Debt | ¥ 705.39M | ¥ 640.75M | ¥ 712.97M | ¥ 638.51M | ¥ 360.40M |
| Net Debt | ¥ 569.24M | ¥ 608.67M | ¥ 681.39M | ¥ 587.72M | ¥ 336.14M |
| Total Liabilities | ¥ 1.32B | ¥ 1.25B | ¥ 979.45M | ¥ 775.84M | ¥ 553.99M |
| Stockholders' Equity | ¥ 597.86M | ¥ 447.03M | ¥ 409.18M | ¥ 372.64M | ¥ 377.76M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -134.41M | ¥ 87.26M | ¥ -80.23M | ¥ -119.92M | ¥ -124.46M |
| Operating Cash Flow | ¥ -76.62M | ¥ 191.69M | ¥ 30.00M | ¥ 41.86M | ¥ 6.44M |
| Investing Cash Flow | ¥ -57.55M | ¥ -133.17M | ¥ -139.95M | ¥ -157.54M | ¥ -110.16M |
| Financing Cash Flow | ¥ 139.05M | ¥ -44.65M | ¥ 94.22M | ¥ 142.02M | ¥ 68.61M |