| Dec 25 | Dec 24 | Dec 23 | Jun 23 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 931.55M | ¥ 960.85M | ¥ 934.02M | ¥ 792.92M | ¥ 783.57M |
| Gross Profit | ¥ 198.25M | ¥ 216.24M | ¥ 220.69M | ¥ 191.07M | ¥ 203.85M |
| Operating Income | ¥ -28.01M | ¥ 88.27M | ¥ 69.41M | ¥ 77.77M | ¥ 126.84M |
| EBITDA | ¥ -19.35M | ¥ 96.84M | ¥ 84.06M | ¥ 94.42M | ¥ 135.30M |
| Net Income | ¥ -36.75M | ¥ 48.41M | ¥ 38.48M | ¥ 54.12M | ¥ 83.89M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 367.00M | ¥ 134.07M | ¥ 407.74M | ¥ 389.00M | ¥ 561.85M |
| Total Assets | ¥ 2.03B | ¥ 1.52B | ¥ 1.25B | ¥ 1.17B | ¥ 1.13B |
| Total Debt | ¥ 10.17M | ¥ 12.61M | ¥ 9.43M | ¥ 9.52M | ¥ 9.79M |
| Net Debt | ¥ -356.83M | ¥ -119.95M | ¥ -346.26M | ¥ -336.39M | ¥ -531.05M |
| Total Liabilities | ¥ 1.29B | ¥ 738.23M | ¥ 488.55M | ¥ 413.11M | ¥ 433.52M |
| Stockholders' Equity | ¥ 686.98M | ¥ 724.22M | ¥ 711.50M | ¥ 711.36M | ¥ 667.89M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 40.02M | ¥ -208.15M | ¥ -10.51M | ¥ -149.62M | ¥ 60.49M |
| Operating Cash Flow | ¥ 50.01M | ¥ -188.75M | ¥ -3.69M | ¥ -138.06M | ¥ 63.95M |
| Investing Cash Flow | ¥ -7.01M | ¥ -20.16M | ¥ 37.68M | ¥ -32.30M | ¥ 267.26M |
| Financing Cash Flow | ¥ -13.02M | ¥ -13.89M | ¥ -24.00M | ¥ -25.32M | ¥ 79.78M |