| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.50B | ¥ 2.39B | ¥ 2.47B | ¥ 2.61B | ¥ 2.72B |
| Gross Profit | ¥ 496.04M | ¥ 487.78M | ¥ 515.71M | ¥ 555.89M | ¥ 742.06M |
| Operating Income | ¥ 29.20M | ¥ 34.91M | ¥ 133.75M | ¥ -214.49M | ¥ 424.69M |
| EBITDA | ¥ 89.11M | ¥ 101.73M | ¥ -93.97M | ¥ -171.48M | ¥ 482.38M |
| Net Income | ¥ 17.09M | ¥ 4.70M | ¥ -201.76M | ¥ -213.63M | ¥ 308.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.18B | ¥ 1.07B | ¥ 941.37M | ¥ 810.36M | ¥ 814.33M |
| Total Assets | ¥ 2.66B | ¥ 2.59B | ¥ 2.60B | ¥ 2.93B | ¥ 3.27B |
| Total Debt | ¥ 38.90M | ¥ 10.12M | ¥ 8.64M | ¥ 14.21M | ¥ 22.33M |
| Net Debt | ¥ -1.10B | ¥ -1.06B | ¥ -932.73M | ¥ -796.15M | ¥ -792.00M |
| Total Liabilities | ¥ 1.24B | ¥ 1.15B | ¥ 1.14B | ¥ 1.24B | ¥ 1.34B |
| Stockholders' Equity | ¥ 1.34B | ¥ 1.33B | ¥ 1.35B | ¥ 1.57B | ¥ 1.82B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 102.73M | ¥ 173.09M | ¥ 123.36M | ¥ 61.92M | ¥ 33.43M |
| Operating Cash Flow | ¥ 117.81M | ¥ 193.43M | ¥ 138.26M | ¥ 73.18M | ¥ 54.68M |
| Investing Cash Flow | ¥ -29.09M | ¥ -7.41M | ¥ 4.32M | ¥ -19.41M | ¥ -176.40M |
| Financing Cash Flow | ¥ -53.49M | ¥ -33.02M | ¥ -33.75M | ¥ -58.67M | ¥ -101.92M |