| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 432.24M | ¥ 529.36M | ¥ 489.16M | ¥ 431.70M | ¥ 432.83M |
| Gross Profit | ¥ 301.36M | ¥ 383.72M | ¥ 355.23M | ¥ 318.29M | ¥ 320.30M |
| Operating Income | ¥ 286.24M | ¥ 357.13M | ¥ 476.71M | ¥ 295.37M | ¥ 414.98M |
| EBITDA | ¥ 286.33M | ¥ -22.11M | ¥ -39.87M | ¥ -2.64M | ¥ 441.13M |
| Net Income | ¥ -98.61M | ¥ -178.35M | ¥ -189.39M | ¥ -209.54M | ¥ 267.70M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.01B | ¥ 1.09B | ¥ 1.08B | ¥ 1.14B | ¥ 734.09M |
| Total Assets | ¥ 9.73B | ¥ 10.08B | ¥ 10.39B | ¥ 10.82B | ¥ 7.56B |
| Total Debt | ¥ 4.11B | ¥ 4.09B | ¥ 4.05B | ¥ 4.05B | ¥ 2.21B |
| Net Debt | ¥ 3.21B | ¥ 3.10B | ¥ 2.97B | ¥ 2.91B | ¥ 1.48B |
| Total Liabilities | ¥ 5.44B | ¥ 5.52B | ¥ 5.51B | ¥ 6.78B | ¥ 3.56B |
| Stockholders' Equity | ¥ 2.90B | ¥ 3.10B | ¥ 3.39B | ¥ 3.66B | ¥ 4.01B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 196.85M | ¥ 268.08M | ¥ 274.87M | ¥ 200.36M | ¥ 235.09M |
| Operating Cash Flow | ¥ 196.85M | ¥ 268.10M | ¥ 274.91M | ¥ 200.37M | ¥ 235.09M |
| Investing Cash Flow | ¥ -68.00M | ¥ -96.81M | ¥ -67.55M | ¥ -1.07B | ¥ 119.28M |
| Financing Cash Flow | ¥ -219.35M | ¥ -263.73M | ¥ -269.07M | ¥ 1.27B | ¥ 24.40M |