| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.48B | ¥ 1.65B | ¥ 1.41B | ¥ 1.37B | ¥ 1.18B |
| Gross Profit | ¥ 227.71M | ¥ 308.35M | ¥ 214.07M | ¥ 185.80M | ¥ 129.40M |
| Operating Income | ¥ -64.72M | ¥ 39.95M | - | ¥ 49.90M | - |
| EBITDA | ¥ 32.20M | ¥ 141.10M | ¥ 47.59M | ¥ 106.44M | ¥ 24.39M |
| Net Income | ¥ -52.24M | ¥ 7.48M | - | ¥ 14.05M | - |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 622.92M | ¥ 482.99M | ¥ 502.77M | ¥ 336.63M | ¥ 105.81M |
| Total Assets | ¥ 3.13B | ¥ 3.09B | ¥ 2.81B | ¥ 2.43B | ¥ 1.57B |
| Total Debt | ¥ 689.59M | ¥ 583.44M | ¥ 444.02M | ¥ 369.93M | ¥ 90.83M |
| Net Debt | ¥ 66.66M | ¥ 100.45M | ¥ -58.75M | ¥ 33.30M | ¥ -14.95M |
| Total Liabilities | ¥ 1.52B | ¥ 1.67B | ¥ 1.43B | ¥ 1.03B | ¥ 607.04M |
| Stockholders' Equity | ¥ 857.81M | ¥ 1.08B | ¥ 1.07B | ¥ 1.07B | ¥ 677.66M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -68.03M | ¥ -149.30M | ¥ -84.29M | ¥ -89.86M | ¥ -74.52M |
| Operating Cash Flow | ¥ 5.23M | ¥ -57.59M | ¥ 66.36M | ¥ 5.22M | ¥ -32.69M |
| Investing Cash Flow | ¥ 195.60M | ¥ -85.57M | ¥ -157.07M | ¥ -63.41M | ¥ -59.37M |
| Financing Cash Flow | ¥ -72.52M | ¥ 120.74M | ¥ 256.19M | ¥ 242.89M | ¥ -71.19M |