| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 689.09M | ¥ 847.75M | ¥ 967.23M | ¥ 694.81M | ¥ 904.06M |
| Gross Profit | ¥ 197.38M | ¥ 254.27M | ¥ 298.22M | ¥ 202.24M | ¥ 267.28M |
| Operating Income | ¥ 80.09M | ¥ 117.92M | ¥ 153.09M | ¥ 50.12M | ¥ 138.78M |
| EBITDA | ¥ 84.91M | ¥ 125.65M | ¥ 170.39M | ¥ 42.03M | ¥ 137.21M |
| Net Income | ¥ 74.03M | ¥ 79.24M | ¥ 107.99M | ¥ 23.63M | ¥ 92.49M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 298.83M | ¥ 379.19M | ¥ 307.08M | ¥ 300.27M | ¥ 408.67M |
| Total Assets | ¥ 659.69M | ¥ 745.91M | ¥ 795.40M | ¥ 711.25M | ¥ 716.24M |
| Total Debt | ¥ 8.24M | ¥ 7.80M | ¥ 6.58M | ¥ 9.60M | ¥ 8.74M |
| Net Debt | ¥ -290.60M | ¥ -371.39M | ¥ -300.50M | ¥ -290.67M | ¥ -397.08M |
| Total Liabilities | ¥ 299.59M | ¥ 384.76M | ¥ 435.43M | ¥ 357.66M | ¥ 286.83M |
| Stockholders' Equity | ¥ 342.88M | ¥ 341.36M | ¥ 339.77M | ¥ 336.31M | ¥ 406.31M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -7.50M | ¥ 167.65M | ¥ 113.71M | ¥ 57.82M | ¥ 171.11M |
| Operating Cash Flow | ¥ -6.84M | ¥ 169.61M | ¥ 115.12M | ¥ 61.00M | ¥ 175.36M |
| Investing Cash Flow | ¥ 1.98M | ¥ -278.00K | ¥ -504.00K | ¥ -38.71M | ¥ 347.00K |
| Financing Cash Flow | ¥ -72.96M | ¥ -97.71M | ¥ -103.97M | ¥ -127.44M | ¥ -68.91M |