| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 154.72M | ¥ 177.04M | ¥ 173.58M | ¥ 187.38M | ¥ 165.84M |
| Gross Profit | ¥ 103.15M | ¥ 117.26M | ¥ 111.11M | ¥ 115.13M | ¥ 97.69M |
| Operating Income | ¥ 75.42M | ¥ 87.09M | ¥ 75.02M | ¥ 90.79M | ¥ 76.17M |
| EBITDA | ¥ 99.42M | ¥ 108.49M | ¥ 121.48M | ¥ 131.13M | ¥ 121.71M |
| Net Income | ¥ 50.83M | ¥ 65.62M | ¥ 59.14M | ¥ 64.09M | ¥ 57.21M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 405.53M | ¥ 395.15M | ¥ 306.18M | ¥ 289.98M | ¥ 231.15M |
| Total Assets | ¥ 953.82M | ¥ 908.63M | ¥ 832.30M | ¥ 813.16M | ¥ 748.46M |
| Total Debt | ¥ 557.24K | ¥ 1.13M | ¥ 1.59M | ¥ 497.00K | ¥ 880.00K |
| Net Debt | ¥ -273.18M | ¥ -224.79M | ¥ -297.68M | ¥ -252.97M | ¥ -230.27M |
| Total Liabilities | ¥ 131.03M | ¥ 179.91M | ¥ 186.07M | ¥ 187.19M | ¥ 192.38M |
| Stockholders' Equity | ¥ 601.16M | ¥ 552.08M | ¥ 486.66M | ¥ 472.02M | ¥ 409.18M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 34.46M | ¥ 71.14M | ¥ 84.49M | ¥ 85.69M | ¥ 109.18M |
| Operating Cash Flow | ¥ 47.18M | ¥ 76.89M | ¥ 89.53M | ¥ 100.06M | ¥ 129.78M |
| Investing Cash Flow | ¥ 15.50M | ¥ -159.65M | ¥ 16.62M | ¥ -60.41M | ¥ -25.31M |
| Financing Cash Flow | ¥ -16.21M | ¥ 9.42M | ¥ -60.35M | ¥ -17.33M | ¥ 4.15M |