| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.53B | ¥ 3.10B | ¥ 2.33B | ¥ 2.30B | ¥ 1.48B |
| Gross Profit | ¥ 30.08M | ¥ 71.64M | ¥ 148.80M | ¥ 285.51M | ¥ 142.80M |
| Operating Income | ¥ 14.48M | ¥ 10.43M | ¥ 99.06M | ¥ 240.75M | ¥ 121.54M |
| EBITDA | ¥ 92.32M | ¥ 77.03M | ¥ 163.47M | ¥ 294.84M | ¥ 168.50M |
| Net Income | ¥ -33.39M | ¥ -16.04M | ¥ 54.92M | ¥ 138.23M | ¥ 72.47M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 357.55M | ¥ 352.62M | ¥ 300.71M | ¥ 92.47M | ¥ 50.08M |
| Total Assets | ¥ 1.52B | ¥ 1.68B | ¥ 1.66B | ¥ 1.08B | ¥ 971.94M |
| Total Debt | ¥ 290.06M | ¥ 338.27M | ¥ 262.97M | ¥ 165.30M | ¥ 51.17M |
| Net Debt | ¥ 147.75M | ¥ 201.50M | ¥ -37.74M | ¥ 128.00M | ¥ 46.91M |
| Total Liabilities | ¥ 446.60M | ¥ 584.85M | ¥ 535.95M | ¥ 355.88M | ¥ 418.55M |
| Stockholders' Equity | ¥ 951.54M | ¥ 985.37M | ¥ 1.02B | ¥ 573.79M | ¥ 457.93M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 72.66M | ¥ 13.82M | ¥ -43.95M | ¥ 199.74M | ¥ 44.27M |
| Operating Cash Flow | ¥ 114.76M | ¥ 96.86M | ¥ 104.46M | ¥ 318.82M | ¥ 94.88M |
| Investing Cash Flow | ¥ -41.12M | ¥ -268.86M | ¥ -71.06M | ¥ -150.12M | ¥ -58.70M |
| Financing Cash Flow | ¥ -68.09M | ¥ 2.49M | ¥ 204.95M | ¥ -139.06M | ¥ -44.28M |