| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.86B | ¥ 2.57B | ¥ 2.23B | ¥ 1.68B | ¥ 868.43M |
| Gross Profit | ¥ 2.10B | ¥ 1.88B | ¥ 1.61B | ¥ 1.22B | ¥ 608.17M |
| Operating Income | ¥ 225.86M | ¥ 217.08M | ¥ 262.42M | ¥ 49.40M | ¥ -302.94M |
| EBITDA | ¥ 286.83M | ¥ 275.77M | ¥ 342.24M | ¥ 188.86M | ¥ 148.44M |
| Net Income | ¥ 102.46M | ¥ 100.33M | ¥ 201.04M | ¥ 62.88M | ¥ 40.58M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.39B | ¥ 1.32B | ¥ 862.24M | ¥ 935.04M | ¥ 819.17M |
| Total Assets | ¥ 2.65B | ¥ 2.41B | ¥ 1.76B | ¥ 1.87B | ¥ 1.78B |
| Total Debt | ¥ 830.76M | ¥ 749.02M | ¥ 986.82M | ¥ 1.34B | ¥ 1.40B |
| Net Debt | ¥ -557.37M | ¥ -572.89M | ¥ 124.58M | ¥ 409.69M | ¥ 581.38M |
| Total Liabilities | ¥ 1.34B | ¥ 1.16B | ¥ 1.40B | ¥ 1.71B | ¥ 1.67B |
| Stockholders' Equity | ¥ 1.31B | ¥ 1.25B | ¥ 363.89M | ¥ 162.85M | ¥ 104.98M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 45.50M | ¥ -32.62M | ¥ 300.94M | ¥ 197.24M | ¥ -147.97M |
| Operating Cash Flow | ¥ 290.25M | ¥ 209.01M | ¥ 373.05M | ¥ 389.03M | ¥ 28.69M |
| Investing Cash Flow | ¥ 23.46M | ¥ -306.29M | ¥ -83.33M | ¥ -327.34M | ¥ -284.71M |
| Financing Cash Flow | ¥ 40.51M | ¥ 526.96M | ¥ -362.52M | ¥ -55.82M | ¥ 181.15M |