| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 238.07M | ¥ 302.50M | ¥ 319.44M | ¥ 287.96M | ¥ 274.94M |
| Gross Profit | ¥ 17.21M | ¥ 75.35M | ¥ 80.31M | ¥ 72.59M | ¥ 71.71M |
| Operating Income | ¥ -42.72M | ¥ 25.55M | ¥ 47.31M | ¥ 39.18M | ¥ 47.62M |
| EBITDA | ¥ -37.63M | ¥ 29.90M | ¥ 51.41M | ¥ 42.44M | ¥ 50.87M |
| Net Income | ¥ -47.28M | ¥ 21.75M | ¥ 41.05M | ¥ 35.09M | ¥ 41.41M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 27.93M | ¥ 19.60M | ¥ 6.42M | ¥ 20.20M | ¥ 11.31M |
| Total Assets | ¥ 650.05M | ¥ 710.36M | ¥ 556.42M | ¥ 432.12M | ¥ 305.68M |
| Total Debt | ¥ 22.34M | ¥ 43.10M | ¥ 20.22M | ¥ 17.45M | ¥ 17.56M |
| Net Debt | ¥ -5.59M | ¥ 23.50M | ¥ 13.80M | ¥ -20.20M | ¥ -11.31M |
| Total Liabilities | ¥ 369.59M | ¥ 381.48M | ¥ 331.24M | ¥ 275.22M | ¥ 183.87M |
| Stockholders' Equity | ¥ 280.46M | ¥ 328.88M | ¥ 225.19M | ¥ 156.90M | ¥ 121.81M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 30.50M | ¥ -106.00M | ¥ -35.04M | ¥ 2.81M | ¥ 7.67M |
| Operating Cash Flow | ¥ 33.63M | ¥ -103.07M | ¥ -33.60M | ¥ 11.15M | ¥ 11.17M |
| Investing Cash Flow | ¥ -5.08M | ¥ -2.21M | ¥ 9.30M | ¥ 748.00K | ¥ -12.67M |
| Financing Cash Flow | ¥ -22.84M | ¥ 118.41M | ¥ 10.52M | ¥ -3.01M | ¥ 615.00K |