| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.25B | ¥ 2.52B | ¥ 2.26B | ¥ 2.04B | ¥ 1.63B |
| Gross Profit | ¥ 462.67M | ¥ 467.31M | ¥ 434.70M | ¥ 375.52M | ¥ 296.56M |
| Operating Income | ¥ 109.13M | ¥ 140.17M | ¥ 156.52M | ¥ 88.83M | ¥ 80.80M |
| EBITDA | ¥ 162.56M | ¥ 181.46M | ¥ 243.18M | ¥ 121.98M | ¥ 100.62M |
| Net Income | ¥ -42.43M | ¥ 42.19M | ¥ 69.70M | ¥ 63.60M | ¥ 71.30M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.01B | ¥ 891.55M | ¥ 1.21B | ¥ 1.13B | ¥ 1.03B |
| Total Assets | ¥ 4.93B | ¥ 4.67B | ¥ 4.25B | ¥ 2.54B | ¥ 2.48B |
| Total Debt | ¥ 1.95B | ¥ 1.50B | ¥ 1.02B | ¥ 235.25M | ¥ 331.10M |
| Net Debt | ¥ 966.30M | ¥ 639.81M | ¥ 78.10M | ¥ -591.55M | ¥ -190.12M |
| Total Liabilities | ¥ 2.62B | ¥ 2.32B | ¥ 1.51B | ¥ 653.51M | ¥ 690.28M |
| Stockholders' Equity | ¥ 1.52B | ¥ 1.56B | ¥ 1.93B | ¥ 1.86B | ¥ 1.79B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -314.56M | ¥ -2.23M | ¥ 297.36M | ¥ 403.91M | ¥ -333.43M |
| Operating Cash Flow | ¥ -223.92M | ¥ 21.23M | ¥ 321.14M | ¥ 461.16M | ¥ -312.83M |
| Investing Cash Flow | ¥ -109.73M | ¥ -65.82M | ¥ -438.89M | ¥ -38.06M | ¥ -59.63M |
| Financing Cash Flow | ¥ 346.68M | ¥ -37.49M | ¥ 236.31M | ¥ -118.22M | ¥ 17.97M |