| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 261.67M | ¥ 261.30M | ¥ 292.01M | ¥ 270.54M | ¥ 295.70M |
| Gross Profit | ¥ 98.72M | ¥ 89.49M | ¥ 109.56M | ¥ 101.61M | ¥ 115.69M |
| Operating Income | ¥ 6.00M | ¥ -11.67M | ¥ 4.24M | ¥ -2.48M | ¥ 1.09M |
| EBITDA | ¥ 24.33M | ¥ 18.39M | ¥ 30.31M | ¥ 27.67M | ¥ 32.54M |
| Net Income | ¥ 9.95M | ¥ 2.97M | ¥ 7.06M | ¥ 12.15M | ¥ 12.85M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 92.35M | ¥ 83.56M | ¥ 79.01M | ¥ 77.44M | ¥ 73.29M |
| Total Assets | ¥ 336.35M | ¥ 335.11M | ¥ 348.56M | ¥ 364.15M | ¥ 353.01M |
| Total Debt | ¥ 1.85M | ¥ 8.81M | ¥ 6.42M | ¥ 18.27M | ¥ 15.00M |
| Net Debt | ¥ -90.50M | ¥ -73.31M | ¥ -71.51M | ¥ -54.74M | ¥ -53.60M |
| Total Liabilities | ¥ 63.93M | ¥ 72.80M | ¥ 84.88M | ¥ 103.95M | ¥ 105.00M |
| Stockholders' Equity | ¥ 272.42M | ¥ 262.32M | ¥ 263.68M | ¥ 260.20M | ¥ 248.01M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 14.09M | ¥ 2.67M | ¥ 15.23M | ¥ 13.27M | ¥ -9.74M |
| Operating Cash Flow | ¥ 22.39M | ¥ 9.10M | ¥ 29.82M | ¥ 28.16M | ¥ 10.28M |
| Investing Cash Flow | ¥ -8.31M | ¥ 358.00K | ¥ -8.73M | ¥ -7.93M | ¥ -11.83M |
| Financing Cash Flow | ¥ -4.64M | ¥ -4.96M | ¥ -16.11M | ¥ -463.00K | ¥ -4.46M |