| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.32B | ¥ 1.37B | ¥ 1.31B | ¥ 1.04B | ¥ 766.79M |
| Gross Profit | ¥ 284.95M | ¥ 349.61M | ¥ 336.22M | ¥ 295.31M | ¥ 264.19M |
| Operating Income | - | ¥ 103.03M | ¥ 127.41M | ¥ 122.94M | ¥ 137.43M |
| EBITDA | ¥ 34.02M | ¥ 128.54M | ¥ 175.06M | ¥ 120.16M | ¥ 135.63M |
| Net Income | ¥ -63.01M | ¥ 54.39M | ¥ 77.90M | ¥ 68.72M | ¥ 86.19M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 241.87M | ¥ 357.26M | ¥ 381.38M | ¥ 364.24M | ¥ 392.74M |
| Total Assets | ¥ 1.61B | ¥ 1.73B | ¥ 1.65B | ¥ 1.63B | ¥ 1.17B |
| Total Debt | ¥ 126.02M | ¥ 100.70M | ¥ 69.99M | ¥ 16.09M | ¥ 6.54M |
| Net Debt | ¥ -115.84M | ¥ -173.01M | ¥ -308.22M | ¥ -259.83M | ¥ -384.68M |
| Total Liabilities | ¥ 1.00B | ¥ 958.44M | ¥ 875.17M | ¥ 921.79M | ¥ 586.22M |
| Stockholders' Equity | ¥ 575.69M | ¥ 693.09M | ¥ 696.95M | ¥ 614.66M | ¥ 523.79M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -5.68M | ¥ -19.66M | ¥ 72.43M | ¥ -29.97M | ¥ 201.68M |
| Operating Cash Flow | ¥ 5.09M | ¥ -10.73M | ¥ 79.30M | ¥ -23.07M | ¥ 207.20M |
| Investing Cash Flow | ¥ -12.02M | ¥ -77.89M | ¥ 13.80M | ¥ -91.79M | ¥ -222.53M |
| Financing Cash Flow | ¥ -27.57M | ¥ -15.71M | ¥ 4.79M | ¥ -22.61M | ¥ 116.04M |