| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 10.41B | ¥ 11.68B | ¥ 11.06B | ¥ 8.59B | ¥ 7.75B |
| Gross Profit | ¥ 7.83B | ¥ 8.68B | ¥ 7.90B | ¥ 6.23B | ¥ 5.68B |
| Operating Income | ¥ 393.50M | ¥ -1.26B | ¥ 73.74M | ¥ 500.61M | ¥ 518.30M |
| EBITDA | ¥ 858.96M | ¥ -1.54B | ¥ 232.32M | ¥ 729.80M | ¥ 628.27M |
| Net Income | ¥ 497.43M | ¥ -1.88B | ¥ -352.28M | ¥ 500.85M | ¥ 200.40M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 310.62M | ¥ 880.00M | ¥ 2.22B | ¥ 1.60B | ¥ 1.86B |
| Total Assets | ¥ 7.04B | ¥ 8.45B | ¥ 14.79B | ¥ 9.62B | ¥ 8.46B |
| Total Debt | ¥ 4.71B | ¥ 6.53B | ¥ 10.87B | ¥ 6.17B | ¥ 5.30B |
| Net Debt | ¥ 4.40B | ¥ 5.65B | ¥ 8.65B | ¥ 4.57B | ¥ 3.44B |
| Total Liabilities | ¥ 5.95B | ¥ 8.12B | ¥ 12.74B | ¥ 7.41B | ¥ 6.67B |
| Stockholders' Equity | ¥ 1.02B | ¥ 290.38M | ¥ 2.01B | ¥ 2.21B | ¥ 1.78B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -72.31M | ¥ 333.39M | ¥ -1.05B | ¥ -226.22M | ¥ 398.98M |
| Operating Cash Flow | ¥ 116.62M | ¥ 654.22M | ¥ -712.31M | ¥ -16.16M | ¥ 554.34M |
| Investing Cash Flow | ¥ -200.34M | ¥ -1.33B | ¥ -567.24M | ¥ -338.27M | ¥ -231.61M |
| Financing Cash Flow | ¥ -243.54M | ¥ -876.95M | ¥ 2.03B | ¥ -201.40M | ¥ -1.48B |