| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 625.95M | ¥ 1.60B | ¥ 1.84B | ¥ 1.84B | ¥ 1.37B |
| Gross Profit | ¥ 544.27M | ¥ 828.34M | ¥ 995.45M | ¥ 841.97M | ¥ 900.76M |
| Operating Income | ¥ -70.26M | ¥ 48.29M | ¥ 205.63M | ¥ 172.58M | ¥ 93.77M |
| EBITDA | ¥ -54.72M | ¥ 59.83M | ¥ 207.39M | ¥ 174.83M | ¥ 97.59M |
| Net Income | ¥ -457.58M | ¥ 37.78M | ¥ 164.62M | ¥ 135.35M | ¥ 65.21M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 338.40M | ¥ 1.79B | ¥ 2.70B | ¥ 2.41B | ¥ 3.48B |
| Total Assets | ¥ 10.26B | ¥ 15.03B | ¥ 16.36B | ¥ 14.48B | ¥ 14.39B |
| Total Debt | ¥ 4.22B | ¥ 5.95B | ¥ 8.96B | ¥ 7.87B | ¥ 8.10B |
| Net Debt | ¥ 3.88B | ¥ 4.20B | ¥ 6.41B | ¥ 5.71B | ¥ 5.71B |
| Total Liabilities | ¥ 6.67B | ¥ 10.97B | ¥ 12.36B | ¥ 10.54B | ¥ 10.57B |
| Stockholders' Equity | ¥ 3.58B | ¥ 4.06B | ¥ 4.01B | ¥ 3.89B | ¥ 3.82B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 78.68M | ¥ 749.28M | ¥ 1.59B | ¥ 829.36M | ¥ 685.89M |
| Operating Cash Flow | ¥ 82.15M | ¥ 757.23M | ¥ 1.71B | ¥ 919.25M | ¥ 689.69M |
| Investing Cash Flow | ¥ 3.18B | ¥ -263.67M | ¥ -2.48B | ¥ -1.10B | ¥ -2.35B |
| Financing Cash Flow | ¥ -4.07B | ¥ -1.33B | ¥ 1.01B | ¥ -288.16M | ¥ 1.93B |