| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 676.93M | ¥ 673.56M | ¥ 630.17M | ¥ 594.20M | ¥ 563.54M |
| Gross Profit | ¥ 115.30M | ¥ 100.70M | ¥ 93.44M | ¥ 109.05M | ¥ 106.71M |
| Operating Income | ¥ 27.97M | ¥ 18.09M | ¥ 32.86M | ¥ 40.29M | ¥ 45.95M |
| EBITDA | ¥ 27.97M | ¥ 26.20M | ¥ 36.81M | ¥ 44.16M | ¥ 49.85M |
| Net Income | ¥ 25.84M | ¥ 49.23M | ¥ 27.89M | ¥ 34.39M | ¥ 39.92M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 68.14M | ¥ 94.76M | ¥ 148.57M | ¥ 60.67M | ¥ 70.43M |
| Total Assets | ¥ 671.84M | ¥ 570.32M | ¥ 440.35M | ¥ 354.98M | ¥ 340.15M |
| Total Debt | ¥ 81.73M | ¥ 59.75M | ¥ 6.93M | ¥ 7.20M | ¥ 17.45M |
| Net Debt | ¥ 13.58M | ¥ -31.36M | ¥ -141.64M | ¥ -55.35M | ¥ -49.09M |
| Total Liabilities | ¥ 212.36M | ¥ 185.42M | ¥ 141.53M | ¥ 156.22M | ¥ 165.66M |
| Stockholders' Equity | ¥ 454.78M | ¥ 384.90M | ¥ 298.82M | ¥ 177.03M | ¥ 142.64M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -32.29M | ¥ -71.81M | ¥ -4.86M | ¥ 4.47M | ¥ 13.12M |
| Operating Cash Flow | ¥ 20.90M | ¥ -53.10M | ¥ 6.87M | ¥ 6.73M | ¥ 18.03M |
| Investing Cash Flow | ¥ -107.40M | ¥ -79.77M | ¥ -11.63M | ¥ 1.82M | ¥ -7.42M |
| Financing Cash Flow | ¥ 62.72M | ¥ 75.41M | ¥ 98.61M | ¥ -5.07M | ¥ -22.75M |