| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.03B | ¥ 1.06B | ¥ 1.08B | ¥ 947.85M | ¥ 983.11M |
| Gross Profit | ¥ 339.56M | ¥ 314.44M | ¥ 311.94M | ¥ 260.99M | ¥ 261.92M |
| Operating Income | ¥ -29.31M | ¥ -57.31M | ¥ -39.77M | ¥ -31.19M | ¥ -23.17M |
| EBITDA | - | ¥ 7.03M | ¥ 34.97M | ¥ 20.71M | ¥ 28.77M |
| Net Income | ¥ -29.90M | ¥ -19.93M | ¥ 6.21M | ¥ 4.49M | ¥ 14.02M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 84.90M | ¥ 61.32M | ¥ 38.18M | ¥ 90.50M | ¥ 17.93M |
| Total Assets | ¥ 922.82M | ¥ 875.45M | ¥ 773.33M | ¥ 789.36M | ¥ 717.96M |
| Total Debt | ¥ 353.05M | ¥ 267.62M | ¥ 230.80M | ¥ 243.87M | ¥ 197.72M |
| Net Debt | ¥ 268.15M | ¥ 206.31M | ¥ 192.62M | ¥ 153.37M | ¥ 179.79M |
| Total Liabilities | ¥ 728.73M | ¥ 661.17M | ¥ 541.50M | ¥ 567.71M | ¥ 485.50M |
| Stockholders' Equity | ¥ 188.71M | ¥ 214.28M | ¥ 231.79M | ¥ 221.65M | ¥ 232.46M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -52.35M | ¥ 19.37M | ¥ 4.84M | ¥ 18.71M | ¥ -3.62M |
| Operating Cash Flow | ¥ 28.95M | ¥ 88.80M | ¥ 42.89M | ¥ 58.60M | ¥ 54.30M |
| Investing Cash Flow | ¥ -73.89M | ¥ -92.83M | ¥ -60.86M | ¥ -8.34M | ¥ -83.36M |
| Financing Cash Flow | ¥ 1.11M | ¥ 22.89M | ¥ -32.58M | ¥ 26.67M | ¥ -32.72M |