| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 7.56B | ¥ 7.95B | ¥ 7.87B | ¥ 8.99B | ¥ 7.00B |
| Gross Profit | ¥ 2.70B | ¥ 2.68B | ¥ 2.10B | ¥ 1.29B | ¥ 142.67M |
| Operating Income | ¥ 1.39B | ¥ 1.17B | ¥ 330.18M | ¥ -384.51M | ¥ -1.35B |
| EBITDA | ¥ 1.40B | ¥ 1.15B | ¥ 787.37M | ¥ -356.13M | ¥ -1.34B |
| Net Income | ¥ 2.68B | ¥ 1.56B | ¥ 734.18M | ¥ -221.49M | ¥ -2.06B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 12.18B | ¥ 10.22B | ¥ 9.51B | ¥ 9.11B | ¥ 6.62B |
| Total Assets | ¥ 16.47B | ¥ 13.58B | ¥ 11.61B | ¥ 10.89B | ¥ 9.39B |
| Total Debt | ¥ 10.43M | ¥ 6.47M | ¥ 6.36M | ¥ 8.40M | ¥ 10.51M |
| Net Debt | ¥ -3.11B | ¥ -3.79B | ¥ -4.01B | ¥ -2.91B | ¥ -842.95M |
| Total Liabilities | ¥ 3.59B | ¥ 3.40B | ¥ 3.17B | ¥ 3.07B | ¥ 2.01B |
| Stockholders' Equity | ¥ 12.87B | ¥ 10.18B | ¥ 8.44B | ¥ 7.82B | ¥ 7.38B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.61B | ¥ 1.77B | ¥ 183.51M | ¥ 1.82B | ¥ -947.91M |
| Operating Cash Flow | ¥ 1.62B | ¥ 1.77B | ¥ 189.05M | ¥ 1.84B | ¥ -908.41M |
| Investing Cash Flow | ¥ -2.35B | ¥ -1.94B | ¥ 1.23B | ¥ 158.59M | ¥ -3.86B |
| Financing Cash Flow | ¥ 82.51M | ¥ -62.06M | ¥ -307.68M | ¥ -2.91M | ¥ 2.61B |