| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.15B | ¥ 2.98B | ¥ 2.93B | ¥ 2.89B | ¥ 2.79B |
| Gross Profit | ¥ 2.24B | ¥ 2.13B | ¥ 2.13B | ¥ 2.12B | ¥ 2.01B |
| Operating Income | ¥ 45.70M | ¥ 34.31M | ¥ -20.91M | ¥ 9.42M | ¥ -51.06M |
| EBITDA | ¥ 86.47M | ¥ 32.13M | ¥ -7.47M | ¥ 41.55M | ¥ -52.11M |
| Net Income | ¥ 41.34M | ¥ 3.48M | ¥ -51.33M | ¥ 8.46M | ¥ -86.87M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 640.08M | ¥ 772.18M | ¥ 674.13M | ¥ 874.37M | ¥ 902.58M |
| Total Assets | ¥ 2.30B | ¥ 1.25B | ¥ 1.11B | ¥ 1.29B | ¥ 1.33B |
| Total Debt | ¥ 1.02B | ¥ 365.88M | ¥ 466.73M | ¥ 606.52M | ¥ 777.65M |
| Net Debt | ¥ 375.03M | ¥ -406.30M | ¥ -207.40M | ¥ -67.85M | ¥ -124.93M |
| Total Liabilities | ¥ 1.65B | ¥ 944.33M | ¥ 954.93M | ¥ 1.11B | ¥ 1.25B |
| Stockholders' Equity | ¥ 653.23M | ¥ 302.27M | ¥ 154.25M | ¥ 176.20M | ¥ 81.28M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.03B | ¥ 76.77M | ¥ -63.48M | ¥ 50.78M | ¥ 35.32M |
| Operating Cash Flow | ¥ 11.83M | ¥ 127.87M | ¥ -19.47M | ¥ 67.69M | ¥ 60.51M |
| Investing Cash Flow | ¥ -891.72M | ¥ -59.53M | ¥ -45.14M | ¥ -18.47M | ¥ -119.36M |
| Financing Cash Flow | ¥ 947.80M | ¥ 29.71M | ¥ -135.64M | ¥ -77.43M | ¥ 175.84M |