| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 926.81M | ¥ 1.03B | ¥ 1.06B | ¥ 1.10B | ¥ 1.13B |
| Gross Profit | ¥ 204.39M | ¥ 199.56M | ¥ 252.44M | ¥ 256.37M | ¥ 320.40M |
| Operating Income | ¥ -37.22M | ¥ 91.65M | ¥ 143.50M | ¥ 116.51M | ¥ 182.03M |
| EBITDA | ¥ -11.64M | ¥ 113.76M | ¥ 165.61M | ¥ 141.38M | ¥ 207.08M |
| Net Income | ¥ -37.53M | ¥ 14.39M | ¥ 10.87M | ¥ 91.99M | ¥ 127.95M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 415.13M | ¥ 560.57M | ¥ 638.15M | ¥ 546.35M | ¥ 697.61M |
| Total Assets | ¥ 1.87B | ¥ 1.66B | ¥ 1.69B | ¥ 1.58B | ¥ 1.34B |
| Total Debt | ¥ 17.27M | ¥ 31.07M | ¥ 47.21M | ¥ 59.96M | ¥ 1.38M |
| Net Debt | ¥ -397.86M | ¥ -529.51M | ¥ -590.56M | ¥ -485.39M | ¥ -696.23M |
| Total Liabilities | ¥ 934.30M | ¥ 749.24M | ¥ 795.31M | ¥ 689.96M | ¥ 530.52M |
| Stockholders' Equity | ¥ 859.06M | ¥ 898.06M | ¥ 883.67M | ¥ 872.81M | ¥ 780.82M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -140.36M | ¥ -56.00M | ¥ 113.34M | ¥ -200.51M | ¥ 185.85M |
| Operating Cash Flow | ¥ -119.88M | ¥ -41.78M | ¥ 122.72M | ¥ -186.28M | ¥ 202.05M |
| Investing Cash Flow | ¥ -13.71M | ¥ -18.41M | ¥ -7.79M | ¥ -21.04M | ¥ -98.61M |
| Financing Cash Flow | ¥ -15.51M | ¥ -18.41M | ¥ -23.44M | ¥ 54.41M | ¥ -60.29M |