| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 7.25B | ¥ 7.45B | ¥ 7.26B | ¥ 6.06B | ¥ 4.52B |
| Gross Profit | ¥ 4.50B | ¥ 4.76B | ¥ 4.55B | ¥ 3.73B | ¥ 2.65B |
| Operating Income | ¥ 182.05M | ¥ 217.97M | ¥ 139.13M | ¥ -367.11M | ¥ -1.11B |
| EBITDA | ¥ 338.93M | ¥ 254.98M | ¥ 211.51M | ¥ 316.33M | ¥ 139.43M |
| Net Income | ¥ 75.88M | ¥ 39.31M | ¥ 109.06M | ¥ 121.50M | ¥ 17.40M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 812.59M | ¥ 935.49M | ¥ 1.48B | ¥ 1.83B | ¥ 1.04B |
| Total Assets | ¥ 5.61B | ¥ 4.27B | ¥ 4.58B | ¥ 4.42B | ¥ 4.25B |
| Total Debt | ¥ 3.09B | ¥ 1.81B | ¥ 1.99B | ¥ 2.21B | ¥ 2.35B |
| Net Debt | ¥ 2.28B | ¥ 869.79M | ¥ 509.01M | ¥ 380.07M | ¥ 1.31B |
| Total Liabilities | ¥ 3.93B | ¥ 2.69B | ¥ 3.00B | ¥ 2.99B | ¥ 2.99B |
| Stockholders' Equity | ¥ 1.67B | ¥ 1.58B | ¥ 1.58B | ¥ 1.43B | ¥ 1.26B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -455.30M | ¥ -305.64M | ¥ -133.85M | ¥ 886.76M | ¥ -438.66M |
| Operating Cash Flow | ¥ 132.83M | ¥ 9.61M | ¥ 19.31M | ¥ 956.89M | ¥ -329.71M |
| Investing Cash Flow | ¥ -1.60B | ¥ -273.13M | ¥ -182.16M | ¥ -79.56M | ¥ -106.10M |
| Financing Cash Flow | ¥ 1.29B | ¥ -222.90M | ¥ -192.51M | ¥ -129.19M | ¥ 180.90M |