| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.31B | ¥ 1.33B | ¥ 1.21B | ¥ 1.12B | ¥ 1.12B |
| Gross Profit | ¥ 281.76M | ¥ 309.68M | ¥ 304.66M | ¥ 260.89M | ¥ 335.36M |
| Operating Income | ¥ 46.75M | ¥ -32.02M | ¥ 85.02M | ¥ 35.91M | ¥ 17.49M |
| EBITDA | ¥ 58.81M | ¥ -23.41M | ¥ 98.21M | ¥ 72.41M | ¥ 47.44M |
| Net Income | ¥ -51.05M | ¥ -12.07M | ¥ 57.13M | ¥ 41.34M | ¥ 35.47M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 724.70M | ¥ 738.08M | ¥ 565.90M | ¥ 538.50M | ¥ 628.31M |
| Total Assets | ¥ 1.58B | ¥ 1.68B | ¥ 1.47B | ¥ 1.37B | ¥ 1.36B |
| Total Debt | ¥ 2.83M | ¥ 2.65M | ¥ 0.00 | ¥ 0.00 | ¥ 20.51M |
| Net Debt | ¥ -454.30M | ¥ -436.37M | ¥ -509.83M | ¥ -396.07M | ¥ -475.32M |
| Total Liabilities | ¥ 979.77M | ¥ 1.01B | ¥ 758.07M | ¥ 694.90M | ¥ 684.35M |
| Stockholders' Equity | ¥ 537.62M | ¥ 619.21M | ¥ 657.49M | ¥ 629.28M | ¥ 637.48M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 8.38M | ¥ 10.28M | ¥ 82.97M | ¥ -21.47M | ¥ -7.33M |
| Operating Cash Flow | ¥ 13.54M | ¥ 25.50M | ¥ 93.39M | ¥ -12.41M | ¥ 1.24M |
| Investing Cash Flow | ¥ 26.85M | ¥ -77.65M | ¥ 50.09M | ¥ -17.55M | ¥ -192.10M |
| Financing Cash Flow | ¥ -35.12M | ¥ -21.61M | ¥ -35.27M | ¥ -84.77M | ¥ -39.65M |