| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.29B | ¥ 1.35B | ¥ 1.74B | ¥ 2.38B | ¥ 3.03B |
| Gross Profit | ¥ 435.11M | ¥ 404.69M | ¥ 456.65M | ¥ 569.16M | ¥ 900.81M |
| Operating Income | ¥ 22.52M | ¥ 27.84M | ¥ -7.95M | ¥ -122.47M | ¥ 63.44M |
| EBITDA | ¥ 32.93M | ¥ 29.55M | ¥ 2.80M | ¥ -103.11M | ¥ 90.18M |
| Net Income | ¥ 24.14M | ¥ 37.89M | ¥ -18.22M | ¥ -117.92M | ¥ 30.48M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 356.63M | ¥ 451.27M | ¥ 357.22M | ¥ 417.64M | ¥ 447.08M |
| Total Assets | ¥ 1.06B | ¥ 1.19B | ¥ 1.16B | ¥ 1.77B | ¥ 2.03B |
| Total Debt | ¥ 239.64M | ¥ 204.47M | ¥ 232.05M | ¥ 452.10M | ¥ 596.86M |
| Net Debt | ¥ -117.00M | ¥ -234.11M | ¥ -106.34M | ¥ 34.46M | ¥ 154.78M |
| Total Liabilities | ¥ 396.47M | ¥ 469.48M | ¥ 430.09M | ¥ 1.00B | ¥ 1.14B |
| Stockholders' Equity | ¥ 659.42M | ¥ 719.47M | ¥ 726.28M | ¥ 762.97M | ¥ 892.60M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -84.72M | ¥ 172.19M | ¥ 142.75M | ¥ 259.68M | ¥ -129.04M |
| Operating Cash Flow | ¥ -84.49M | ¥ 172.19M | ¥ 143.75M | ¥ 260.03M | ¥ -124.75M |
| Investing Cash Flow | ¥ -787.09K | ¥ -78.00K | ¥ -29.66M | ¥ -80.87M | ¥ 60.70M |
| Financing Cash Flow | ¥ -45.73M | ¥ -71.36M | ¥ -193.85M | ¥ -203.12M | ¥ 254.74M |