| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 5.42B | ¥ 5.47B | ¥ 4.47B | ¥ 3.64B | ¥ 4.74B |
| Gross Profit | ¥ 398.22M | ¥ 498.83M | ¥ 422.50M | ¥ 184.70M | ¥ 251.79M |
| Operating Income | ¥ 90.94M | ¥ -23.27M | ¥ 82.79M | ¥ 11.45M | ¥ 116.82M |
| EBITDA | ¥ 90.94M | ¥ 140.40M | ¥ 143.47M | ¥ 73.59M | ¥ 174.99M |
| Net Income | ¥ 85.29M | ¥ -70.97M | ¥ 41.05M | ¥ -7.30M | ¥ 101.67M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 680.21M | ¥ 442.15M | ¥ 346.09M | ¥ 474.56M | ¥ 852.65M |
| Total Assets | ¥ 2.30B | ¥ 2.65B | ¥ 2.29B | ¥ 2.13B | ¥ 1.99B |
| Total Debt | ¥ 315.05M | ¥ 490.17M | ¥ 203.45M | ¥ 137.72M | ¥ 82.89M |
| Net Debt | ¥ -352.36M | ¥ 92.47M | ¥ -81.43M | ¥ -216.72M | ¥ -555.49M |
| Total Liabilities | ¥ 1.01B | ¥ 1.23B | ¥ 786.83M | ¥ 678.29M | ¥ 715.19M |
| Stockholders' Equity | ¥ 1.28B | ¥ 1.20B | ¥ 1.28B | ¥ 1.25B | ¥ 1.25B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -52.80M | ¥ -114.61M | ¥ -158.47M | ¥ 105.29M | ¥ -126.76M |
| Operating Cash Flow | ¥ -51.30M | ¥ -106.00M | ¥ -151.89M | ¥ 118.91M | ¥ -89.96M |
| Investing Cash Flow | ¥ 300.12M | ¥ 28.27M | ¥ 38.78M | ¥ -328.11M | ¥ -126.16M |
| Financing Cash Flow | ¥ -15.95M | ¥ 190.06M | ¥ 43.22M | ¥ -91.34M | ¥ -108.93M |