| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 614.20M | ¥ 525.19M | ¥ 585.39M | ¥ 344.33M | ¥ 381.71M |
| Gross Profit | ¥ 155.66M | ¥ 164.93M | ¥ 223.31M | ¥ 136.79M | ¥ 116.83M |
| Operating Income | ¥ 117.15M | ¥ 119.70M | ¥ 171.22M | ¥ 29.75M | ¥ -8.36M |
| EBITDA | ¥ 273.11M | ¥ 191.36M | ¥ 253.06M | ¥ 70.25M | ¥ 93.56M |
| Net Income | ¥ 58.66M | ¥ 81.85M | ¥ 145.17M | ¥ 37.54M | ¥ -549.62M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 238.90M | ¥ 220.24M | ¥ 129.94M | ¥ 324.92M | ¥ 400.62M |
| Total Assets | ¥ 1.56B | ¥ 1.30B | ¥ 1.04B | ¥ 784.15M | ¥ 665.07M |
| Total Debt | ¥ 84.11M | ¥ 101.23M | ¥ 5.32M | ¥ 7.43M | ¥ 3.10M |
| Net Debt | ¥ -109.48M | ¥ -118.30M | ¥ -120.00M | ¥ -312.97M | ¥ -356.56M |
| Total Liabilities | ¥ 349.53M | ¥ 290.63M | ¥ 123.10M | ¥ 82.30M | ¥ 81.83M |
| Stockholders' Equity | ¥ 1.21B | ¥ 1.01B | ¥ 915.22M | ¥ 701.85M | ¥ 583.25M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 238.75M | ¥ -117.07M | ¥ -119.12M | ¥ -75.08M | ¥ 80.95M |
| Operating Cash Flow | ¥ 238.87M | ¥ 292.24M | ¥ 255.23M | ¥ 164.17M | ¥ 81.68M |
| Investing Cash Flow | ¥ -387.90M | ¥ -304.95M | ¥ -517.97M | ¥ -200.92M | ¥ -233.59M |
| Financing Cash Flow | ¥ 123.49M | ¥ 107.12M | ¥ 67.23M | ¥ -2.63M | ¥ -2.91M |