| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.43B | ¥ 4.23B | ¥ 4.60B | ¥ 2.66B | ¥ 2.81B |
| Gross Profit | ¥ 742.78M | ¥ 1.26B | ¥ 940.00M | ¥ 609.15M | ¥ 622.47M |
| Operating Income | ¥ 26.13M | ¥ 482.26M | ¥ 126.00M | ¥ 226.80M | ¥ 265.84M |
| EBITDA | ¥ 105.70M | ¥ 507.26M | ¥ 160.00M | ¥ 191.81M | ¥ 352.49M |
| Net Income | ¥ -3.11M | ¥ 251.05M | ¥ 178.00M | ¥ 65.68M | ¥ 182.66M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.01B | ¥ 1.61B | ¥ 1.17B | ¥ 1.64B | ¥ 703.11M |
| Total Assets | ¥ 5.55B | ¥ 4.53B | ¥ 4.09B | ¥ 4.40B | ¥ 3.78B |
| Total Debt | ¥ 2.24B | ¥ 1.04B | ¥ 1.21B | ¥ 1.54B | ¥ 1.59B |
| Net Debt | ¥ 1.24B | ¥ -569.54M | ¥ 44.00M | ¥ -104.47M | ¥ 891.85M |
| Total Liabilities | ¥ 2.86B | ¥ 1.75B | ¥ 2.02B | ¥ 2.46B | ¥ 1.86B |
| Stockholders' Equity | ¥ 2.69B | ¥ 2.77B | ¥ 2.06B | ¥ 1.93B | ¥ 1.92B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -548.53M | ¥ 165.66M | ¥ -229.00M | ¥ 685.54M | ¥ 840.65M |
| Operating Cash Flow | ¥ -525.79M | ¥ 176.66M | ¥ -221.00M | ¥ 685.81M | ¥ 845.69M |
| Investing Cash Flow | ¥ -408.03M | ¥ -17.39M | ¥ 125.00M | ¥ 362.44M | ¥ -29.91M |
| Financing Cash Flow | ¥ 291.34M | ¥ 279.08M | ¥ -377.33M | ¥ -107.33M | ¥ -943.35M |