| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 489.44M | ¥ 787.22M | ¥ 815.09M | ¥ 569.08M | ¥ 780.58M |
| Gross Profit | ¥ 324.32M | ¥ 566.99M | ¥ 605.37M | ¥ 457.73M | ¥ 726.23M |
| Operating Income | ¥ 51.24M | ¥ 160.85M | ¥ 110.18M | ¥ 37.25M | ¥ 319.49M |
| EBITDA | ¥ 58.34M | ¥ 163.65M | ¥ 331.80M | ¥ 44.57M | ¥ 273.95M |
| Net Income | ¥ 126.45M | ¥ 1.00B | ¥ 300.38M | ¥ -187.63M | ¥ 1.73B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.84B | ¥ 1.30B | ¥ 1.04B | ¥ 813.97M | ¥ 706.61M |
| Total Assets | ¥ 2.03B | ¥ 1.95B | ¥ 1.57B | ¥ 1.42B | ¥ 1.47B |
| Total Debt | ¥ 17.32M | ¥ 10.08M | ¥ 4.26B | ¥ 4.47B | ¥ 4.23B |
| Net Debt | ¥ -1.29B | ¥ -1.05B | ¥ 3.58B | ¥ -1.05B | ¥ 1.36B |
| Total Liabilities | ¥ 566.15M | ¥ 623.52M | ¥ 4.88B | ¥ 5.59B | ¥ 5.82B |
| Stockholders' Equity | ¥ 1.46B | ¥ 1.33B | ¥ -3.31B | ¥ -3.72B | ¥ -3.56B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 23.10M | ¥ 108.42M | ¥ 228.04M | ¥ 123.23M | ¥ 155.76M |
| Operating Cash Flow | ¥ 23.22M | ¥ 109.04M | ¥ 230.22M | ¥ 124.62M | ¥ 162.87M |
| Investing Cash Flow | ¥ -164.87M | ¥ 58.74M | ¥ -197.71M | ¥ 72.66M | ¥ -100.35M |
| Financing Cash Flow | ¥ 5.55M | ¥ 202.09M | ¥ -10.25M | ¥ -3.52M | ¥ -67.21M |