| Dec 25 | Dec 24 | Jun 24 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 4.88B | ¥ 4.67B | ¥ 4.25B | ¥ 3.74B | ¥ 2.92B |
| Gross Profit | ¥ 1.22B | ¥ 1.12B | ¥ 915.47M | ¥ 1.07B | ¥ 898.32M |
| Operating Income | ¥ -1.97M | ¥ 371.77M | ¥ 434.51M | ¥ 695.19M | ¥ 460.35M |
| EBITDA | ¥ 569.07M | ¥ 665.60M | ¥ 825.86M | ¥ 819.81M | ¥ 675.11M |
| Net Income | ¥ -323.55M | ¥ 28.27M | ¥ 148.66M | ¥ 140.98M | ¥ 44.25M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.09B | ¥ 934.21M | ¥ 958.78M | ¥ 869.65M | ¥ 818.06M |
| Total Assets | ¥ 7.65B | ¥ 8.08B | ¥ 7.96B | ¥ 7.80B | ¥ 7.07B |
| Total Debt | ¥ 2.38B | ¥ 2.71B | ¥ 2.89B | ¥ 3.13B | ¥ 3.06B |
| Net Debt | ¥ 1.49B | ¥ 1.99B | ¥ 2.05B | ¥ 2.36B | ¥ 2.43B |
| Total Liabilities | ¥ 4.68B | ¥ 4.82B | ¥ 4.63B | ¥ 4.45B | ¥ 4.03B |
| Stockholders' Equity | ¥ 2.97B | ¥ 3.26B | ¥ 3.34B | ¥ 3.32B | ¥ 3.02B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 53.67M | ¥ 143.22M | ¥ -41.21M | ¥ 417.07M | ¥ 312.51M |
| Operating Cash Flow | ¥ 366.17M | ¥ 421.56M | ¥ 219.72M | ¥ 556.15M | ¥ 453.81M |
| Investing Cash Flow | ¥ -99.55M | ¥ -193.63M | ¥ 286.36M | ¥ -103.10M | ¥ -23.55M |
| Financing Cash Flow | ¥ -342.20M | ¥ -378.26M | ¥ -495.47M | ¥ -320.97M | ¥ -492.44M |