| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 883.50M | ¥ 764.54M | ¥ 755.68M | ¥ 980.25M | ¥ 1.29B |
| Gross Profit | ¥ 203.42M | ¥ 210.78M | ¥ 175.03M | ¥ 363.09M | ¥ 601.96M |
| Operating Income | ¥ 70.36M | ¥ 54.64M | ¥ 31.11M | ¥ 212.21M | ¥ 505.14M |
| EBITDA | ¥ 110.31M | ¥ 11.00M | ¥ -85.41M | ¥ 1.81B | ¥ 517.41M |
| Net Income | ¥ 62.51M | ¥ 46.94M | ¥ -140.84M | ¥ 1.72B | ¥ 336.68M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.01B | ¥ 1.07B | ¥ 1.12B | ¥ 906.21M | ¥ 994.64M |
| Total Assets | ¥ 2.00B | ¥ 2.05B | ¥ 2.04B | ¥ 1.32B | ¥ 1.68B |
| Total Debt | ¥ 61.98M | ¥ 163.99M | ¥ 279.62M | ¥ 74.37M | ¥ 74.53M |
| Net Debt | ¥ -705.17M | ¥ -222.08M | ¥ -333.75M | ¥ -454.29M | ¥ -472.03M |
| Total Liabilities | ¥ 575.07M | ¥ 654.56M | ¥ 721.78M | ¥ 1.44B | ¥ 1.36B |
| Stockholders' Equity | ¥ 1.41B | ¥ 1.39B | ¥ 1.32B | ¥ -121.13M | ¥ 312.52M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 108.50M | ¥ 82.36M | ¥ 98.72M | ¥ -4.68M | ¥ 495.54M |
| Operating Cash Flow | ¥ 112.60M | ¥ 170.05M | ¥ 107.91M | ¥ -261.00K | ¥ 507.90M |
| Investing Cash Flow | ¥ -49.38M | ¥ -256.03M | ¥ -645.91M | ¥ 48.34M | ¥ -258.70M |
| Financing Cash Flow | ¥ -153.05M | ¥ -126.33M | ¥ 596.59M | ¥ -83.89M | ¥ -353.25M |