| Dec 25 | Dec 24 | Jun 24 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 231.41M | ¥ 247.55M | ¥ 262.36M | ¥ 268.58M | ¥ 316.24M |
| Gross Profit | ¥ 67.83M | ¥ 57.43M | ¥ 44.92M | ¥ 58.06M | ¥ 114.54M |
| Operating Income | ¥ 26.75M | ¥ 8.60M | ¥ 19.94M | ¥ 37.24M | ¥ 72.40M |
| EBITDA | ¥ 36.22M | ¥ 17.53M | ¥ 26.36M | ¥ 45.98M | ¥ 82.69M |
| Net Income | ¥ 17.31M | ¥ 2.94M | ¥ 9.36M | ¥ 32.90M | ¥ 54.63M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 183.19M | ¥ 181.04M | ¥ 224.38M | ¥ 109.29M | ¥ 319.27M |
| Total Assets | ¥ 573.18M | ¥ 549.59M | ¥ 562.36M | ¥ 529.98M | ¥ 488.06M |
| Total Debt | ¥ 0.00 | ¥ 0.00 | ¥ 122.00K | ¥ 418.00K | ¥ 208.00K |
| Net Debt | ¥ -158.38M | ¥ -175.03M | ¥ -154.06M | ¥ -108.87M | ¥ -317.96M |
| Total Liabilities | ¥ 162.41M | ¥ 156.42M | ¥ 169.81M | ¥ 181.98M | ¥ 178.06M |
| Stockholders' Equity | ¥ 401.59M | ¥ 384.04M | ¥ 384.32M | ¥ 342.37M | ¥ 308.44M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 5.16M | ¥ -69.60M | ¥ -21.09M | ¥ -74.09M | ¥ -8.02M |
| Operating Cash Flow | ¥ 5.33M | ¥ -69.00M | ¥ -19.52M | ¥ -45.30M | ¥ -6.57M |
| Investing Cash Flow | ¥ -36.12M | ¥ 99.03M | ¥ 31.93M | ¥ -164.39M | ¥ -4.21M |
| Financing Cash Flow | ¥ -78.90K | ¥ 0.00 | ¥ 31.54M | ¥ -189.00K | ¥ 137.18M |