| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 521.29M | ¥ 306.40M | ¥ 627.73M | ¥ 540.63M | ¥ 420.54M |
| Gross Profit | ¥ 369.02M | ¥ 212.28M | ¥ 383.10M | ¥ 261.20M | ¥ 224.47M |
| Operating Income | ¥ 78.90M | ¥ -60.43M | ¥ -116.07M | ¥ 307.37M | ¥ 37.72M |
| EBITDA | ¥ 134.70M | ¥ 51.46M | ¥ 74.13M | ¥ 69.82M | ¥ 218.44M |
| Net Income | ¥ 37.02M | ¥ -73.45M | ¥ -146.46M | ¥ 282.50M | ¥ 94.24M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 330.01M | ¥ 93.63M | ¥ 67.82M | ¥ 200.37M | ¥ 152.18M |
| Total Assets | ¥ 1.91B | ¥ 1.80B | ¥ 2.27B | ¥ 2.65B | ¥ 2.01B |
| Total Debt | ¥ 11.35M | ¥ 23.46M | ¥ 367.93M | ¥ 408.40M | ¥ 89.39M |
| Net Debt | ¥ -301.80M | ¥ -37.19M | ¥ 319.84M | ¥ 303.65M | ¥ -19.11M |
| Total Liabilities | ¥ 193.88M | ¥ 125.01M | ¥ 519.99M | ¥ 745.29M | ¥ 387.12M |
| Stockholders' Equity | ¥ 1.71B | ¥ 1.68B | ¥ 1.75B | ¥ 1.90B | ¥ 1.61B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -209.91M | ¥ 47.34M | ¥ 240.23M | ¥ 63.25M | ¥ -244.41M |
| Operating Cash Flow | ¥ -204.73M | ¥ 56.77M | ¥ 245.40M | ¥ 196.01M | ¥ 175.13M |
| Investing Cash Flow | ¥ 479.77M | ¥ 33.52M | ¥ -219.80M | ¥ -338.33M | ¥ -369.79M |
| Financing Cash Flow | ¥ -20.87M | ¥ -76.97M | ¥ -82.50M | ¥ 135.45M | ¥ -74.71M |