| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 149.19M | ¥ 125.56M | ¥ 90.30M | ¥ 86.36M | ¥ 90.33M |
| Gross Profit | ¥ 94.06M | ¥ 102.10M | ¥ 73.83M | ¥ 72.48M | ¥ 75.55M |
| Operating Income | ¥ 30.33M | ¥ 34.55M | ¥ 19.76M | ¥ 27.52M | ¥ 25.84M |
| EBITDA | ¥ 32.48M | ¥ 36.07M | ¥ 21.29M | ¥ 28.57M | ¥ 26.71M |
| Net Income | ¥ 27.94M | ¥ 31.94M | ¥ 16.35M | ¥ 27.27M | ¥ 26.48M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 85.59M | ¥ 50.84M | ¥ 93.00M | ¥ 96.22M | ¥ 32.52M |
| Total Assets | ¥ 514.46M | ¥ 560.82M | ¥ 412.53M | ¥ 506.60M | ¥ 379.84M |
| Total Debt | ¥ 41.90M | ¥ 123.12M | ¥ 31.85M | ¥ 152.19M | ¥ 51.71M |
| Net Debt | ¥ -43.69M | ¥ 72.28M | ¥ -57.94M | ¥ 55.98M | ¥ 19.19M |
| Total Liabilities | ¥ 177.29M | ¥ 252.18M | ¥ 133.23M | ¥ 243.65M | ¥ 144.16M |
| Stockholders' Equity | ¥ 340.07M | ¥ 311.25M | ¥ 279.30M | ¥ 262.95M | ¥ 235.68M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 125.58M | ¥ -125.16M | ¥ 115.69M | ¥ -36.59M | ¥ -68.44M |
| Operating Cash Flow | ¥ 125.98M | ¥ -123.72M | ¥ 117.15M | ¥ -33.50M | ¥ -67.04M |
| Investing Cash Flow | ¥ -18.90M | ¥ -2.75M | ¥ -456.00K | ¥ -984.00K | ¥ -453.00K |
| Financing Cash Flow | ¥ -50.43M | ¥ 47.65M | ¥ -33.06M | ¥ 57.55M | ¥ -3.85M |