| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 236.30M | ¥ 242.20M | ¥ 217.14M | ¥ 208.66M | ¥ 203.07M |
| Gross Profit | ¥ 77.86M | ¥ 63.12M | ¥ 63.76M | ¥ 65.17M | ¥ 57.50M |
| Operating Income | ¥ 64.40M | ¥ 27.75M | ¥ 43.95M | ¥ 43.79M | ¥ 46.66M |
| EBITDA | ¥ 70.18M | ¥ 37.42M | ¥ 53.73M | ¥ 53.44M | ¥ 54.40M |
| Net Income | ¥ 55.56M | ¥ 21.14M | ¥ 35.73M | ¥ 34.56M | ¥ 39.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 34.62M | ¥ 61.99M | ¥ 89.52M | ¥ 68.15M | ¥ 12.93M |
| Total Assets | ¥ 563.96M | ¥ 468.69M | ¥ 439.01M | ¥ 407.38M | ¥ 323.96M |
| Total Debt | ¥ 52.49M | ¥ 72.57M | ¥ 79.29M | ¥ 81.24M | ¥ 53.19M |
| Net Debt | ¥ 17.87M | ¥ 70.04M | ¥ 78.13M | ¥ 67.97M | ¥ 40.26M |
| Total Liabilities | ¥ 96.48M | ¥ 126.90M | ¥ 121.10M | ¥ 138.07M | ¥ 123.38M |
| Stockholders' Equity | ¥ 465.49M | ¥ 341.79M | ¥ 317.92M | ¥ 269.32M | ¥ 200.58M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -13.58M | ¥ 12.21M | ¥ -16.36M | ¥ -57.87M | ¥ 4.80M |
| Operating Cash Flow | ¥ -13.58M | ¥ 12.21M | ¥ -10.11M | ¥ -56.97M | ¥ 15.11M |
| Investing Cash Flow | ¥ 0.00 | ¥ 2.00K | ¥ -6.24M | ¥ -890.00K | ¥ -10.30M |
| Financing Cash Flow | ¥ 44.83M | ¥ -10.85M | ¥ 4.25M | ¥ 58.20M | ¥ 6.12M |