| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 330.96M | ¥ 359.79M | ¥ 560.41M | ¥ 479.86M | ¥ 399.28M |
| Gross Profit | ¥ 258.79M | ¥ 254.22M | ¥ 416.18M | ¥ 359.24M | ¥ 295.24M |
| Operating Income | ¥ 36.70M | ¥ 16.22M | ¥ 64.53M | ¥ 45.11M | ¥ 32.93M |
| EBITDA | ¥ 39.53M | ¥ 19.05M | ¥ 66.94M | ¥ 47.14M | ¥ 34.41M |
| Net Income | ¥ 27.30M | ¥ 20.16M | ¥ 91.61M | ¥ 97.88M | ¥ 68.22M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 375.79M | ¥ 402.28M | ¥ 159.90M | ¥ 176.45M | ¥ 226.45M |
| Total Assets | ¥ 1.60B | ¥ 1.76B | ¥ 1.76B | ¥ 1.58B | ¥ 1.38B |
| Total Debt | ¥ 17.04M | ¥ 176.55M | ¥ 151.46M | ¥ 54.21M | ¥ 18.70M |
| Net Debt | ¥ -310.21M | ¥ -133.89M | ¥ 4.12M | ¥ -95.62M | ¥ -190.74M |
| Total Liabilities | ¥ 398.97M | ¥ 482.52M | ¥ 505.28M | ¥ 365.10M | ¥ 213.38M |
| Stockholders' Equity | ¥ 1.22B | ¥ 1.30B | ¥ 1.27B | ¥ 1.22B | ¥ 1.16B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 137.47M | ¥ 203.92M | ¥ -65.11M | ¥ 6.42M | ¥ -136.88M |
| Operating Cash Flow | ¥ 139.79M | ¥ 205.00M | ¥ -49.90M | ¥ 22.48M | ¥ -123.86M |
| Investing Cash Flow | ¥ 41.79M | ¥ -80.79M | ¥ 1.52M | ¥ -22.41M | ¥ -19.59M |
| Financing Cash Flow | ¥ -263.56M | ¥ 38.49M | ¥ 45.66M | ¥ -59.87M | ¥ -101.32M |