| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.84B | ¥ 1.85B | ¥ 2.01B | ¥ 2.06B | ¥ 2.16B |
| Gross Profit | ¥ 547.54M | ¥ 653.00M | ¥ 734.04M | ¥ 765.37M | ¥ 731.57M |
| Operating Income | ¥ -8.52M | ¥ 80.24M | ¥ 199.54M | ¥ 241.10M | ¥ 219.49M |
| EBITDA | ¥ -127.45M | ¥ -60.61M | ¥ 104.94M | ¥ 252.76M | ¥ 279.21M |
| Net Income | ¥ -145.13M | ¥ -97.90M | ¥ 36.63M | ¥ 173.52M | ¥ 201.56M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 711.55M | ¥ 1.02B | ¥ 994.38M | ¥ 857.48M | ¥ 608.90M |
| Total Assets | ¥ 1.48B | ¥ 1.65B | ¥ 1.72B | ¥ 1.61B | ¥ 1.45B |
| Total Debt | ¥ 231.19M | ¥ 279.03M | ¥ 198.59M | ¥ 125.55M | ¥ 124.68M |
| Net Debt | ¥ -480.36M | ¥ -745.90M | ¥ -795.79M | ¥ -731.94M | ¥ -484.22M |
| Total Liabilities | ¥ 405.68M | ¥ 413.14M | ¥ 392.69M | ¥ 315.21M | ¥ 337.17M |
| Stockholders' Equity | ¥ 1.08B | ¥ 1.22B | ¥ 1.32B | ¥ 1.28B | ¥ 1.11B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -15.52M | ¥ 57.29M | ¥ 191.02M | ¥ 264.35M | ¥ 189.44M |
| Operating Cash Flow | ¥ -12.66M | ¥ 81.48M | ¥ 200.63M | ¥ 270.06M | ¥ 221.21M |
| Investing Cash Flow | ¥ -252.85M | ¥ -124.25M | ¥ -133.74M | ¥ -11.37M | ¥ -28.91M |
| Financing Cash Flow | ¥ -47.86M | ¥ 73.31M | ¥ 70.01M | ¥ -10.10M | ¥ -110.62M |