| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.94B | ¥ 2.98B | ¥ 2.05B | ¥ 1.46B | ¥ 1.35B |
| Gross Profit | ¥ 150.32M | ¥ 214.80M | ¥ 156.96M | ¥ 116.81M | ¥ 114.97M |
| Operating Income | ¥ 51.94M | ¥ 108.41M | ¥ 40.48M | ¥ 30.85M | ¥ 32.02M |
| EBITDA | ¥ 66.97M | ¥ 114.41M | ¥ 56.58M | ¥ 36.65M | ¥ 49.00M |
| Net Income | ¥ 4.98M | ¥ 69.28M | ¥ 27.35M | ¥ 25.77M | ¥ 36.93M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 616.44M | ¥ 758.52M | ¥ 413.67M | ¥ 239.53M | ¥ 303.47M |
| Total Assets | ¥ 1.56B | ¥ 1.72B | ¥ 1.21B | ¥ 689.68M | ¥ 825.21M |
| Total Debt | ¥ 630.25M | ¥ 866.72M | ¥ 269.53M | ¥ 20.03M | ¥ 18.88M |
| Net Debt | ¥ 78.85M | ¥ 418.08M | ¥ -139.51M | ¥ -246.41M | ¥ -241.76M |
| Total Liabilities | ¥ 790.06M | ¥ 1.00B | ¥ 555.47M | ¥ 118.42M | ¥ 151.83M |
| Stockholders' Equity | ¥ 777.02M | ¥ 722.71M | ¥ 717.85M | ¥ 571.21M | ¥ 550.46M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 155.68M | ¥ -240.57M | ¥ -180.03M | ¥ 11.01M | ¥ 7.62M |
| Operating Cash Flow | ¥ 205.99M | ¥ -231.62M | ¥ -175.15M | ¥ 28.51M | ¥ 15.19M |
| Investing Cash Flow | ¥ 140.24M | ¥ -305.33M | ¥ -7.15M | ¥ 77.76M | ¥ -46.41M |
| Financing Cash Flow | ¥ -241.96M | ¥ 576.17M | ¥ 351.11M | ¥ -79.36M | ¥ 104.47M |