| Dec 25 | Dec 24 | Dec 23 | Mar 23 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 807.02M | ¥ 922.20M | ¥ 1.02B | ¥ 985.52M | ¥ 944.72M |
| Gross Profit | ¥ 547.61M | ¥ 640.15M | ¥ 721.27M | ¥ 691.17M | ¥ 660.62M |
| Operating Income | ¥ 66.76M | ¥ 71.91M | ¥ 159.89M | ¥ 111.58M | ¥ -54.25M |
| EBITDA | ¥ 74.50M | ¥ 85.57M | ¥ 171.58M | ¥ 122.41M | ¥ -47.83M |
| Net Income | ¥ 95.40M | ¥ 98.59M | ¥ 180.91M | ¥ 109.82M | ¥ -37.05M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.15B | ¥ 1.17B | ¥ 1.21B | ¥ 1.05B | ¥ 855.36M |
| Total Assets | ¥ 1.37B | ¥ 1.42B | ¥ 1.45B | ¥ 1.33B | ¥ 1.10B |
| Total Debt | ¥ 11.38M | ¥ 14.91M | ¥ 3.86M | ¥ 9.02M | ¥ 34.25M |
| Net Debt | ¥ -1.14B | ¥ -1.11B | ¥ -1.21B | ¥ -1.04B | ¥ -821.12M |
| Total Liabilities | ¥ 373.42M | ¥ 458.80M | ¥ 492.69M | ¥ 563.95M | ¥ 492.51M |
| Stockholders' Equity | ¥ 995.80M | ¥ 960.85M | ¥ 957.80M | ¥ 769.45M | ¥ 608.37M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 45.15M | ¥ 51.10M | ¥ 165.61M | ¥ 1.25B | ¥ 5.93M |
| Operating Cash Flow | ¥ 49.92M | ¥ 58.55M | ¥ 172.12M | ¥ 1.29B | ¥ 38.21M |
| Investing Cash Flow | ¥ 39.45M | ¥ -52.76M | ¥ -6.51M | ¥ -225.03M | ¥ -31.95M |
| Financing Cash Flow | ¥ -54.56M | ¥ -102.28M | ¥ -9.45M | ¥ -47.66M | ¥ 410.00K |