| Dec 25 | Dec 24 | Jun 24 | Dec 23 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 799.98M | ¥ 858.78M | ¥ 944.79M | ¥ 868.21M | ¥ 820.54M |
| Gross Profit | ¥ 225.24M | ¥ 240.95M | ¥ 279.94M | ¥ 242.07M | ¥ 258.14M |
| Operating Income | ¥ 154.96M | ¥ 153.11M | ¥ 15.75M | ¥ 169.75M | ¥ 127.56M |
| EBITDA | ¥ 169.02M | ¥ 86.18M | ¥ -623.05M | ¥ -34.77M | ¥ 157.23M |
| Net Income | ¥ 125.71M | ¥ 8.16M | ¥ -664.34M | ¥ -80.91M | ¥ 100.48M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 35.64M | ¥ 135.18M | ¥ 22.72M | ¥ 48.04M | ¥ 631.78M |
| Total Assets | ¥ 710.90M | ¥ 685.03M | ¥ 601.92M | ¥ 626.81M | ¥ 1.23B |
| Total Debt | ¥ 14.57M | ¥ 24.54M | ¥ 41.27M | ¥ 29.90M | ¥ 54.40M |
| Net Debt | ¥ -21.07M | ¥ -36.22M | ¥ 18.55M | ¥ -18.14M | ¥ -297.39M |
| Total Liabilities | ¥ 689.65M | ¥ 793.10M | ¥ 636.03M | ¥ 738.62M | ¥ 599.75M |
| Stockholders' Equity | ¥ -1.40M | ¥ -130.46M | ¥ -57.76M | ¥ -138.62M | ¥ 606.58M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 32.24M | ¥ 32.98M | ¥ 44.06M | ¥ 38.61M | ¥ 90.56M |
| Operating Cash Flow | ¥ 35.60M | ¥ 36.63M | ¥ 52.33M | ¥ 48.91M | ¥ 103.00M |
| Investing Cash Flow | ¥ -47.00M | ¥ -5.65M | ¥ -365.03M | ¥ -10.25M | ¥ -407.56M |
| Financing Cash Flow | ¥ -15.43M | ¥ -18.26M | ¥ -16.37M | ¥ -13.35M | ¥ 41.50M |