| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.83B | ¥ 1.83B | ¥ 2.34B | ¥ 2.25B | ¥ 2.41B |
| Gross Profit | ¥ 976.47M | ¥ 937.20M | ¥ 1.23B | ¥ 1.29B | ¥ 1.48B |
| Operating Income | ¥ 158.46M | ¥ -56.32M | ¥ -83.73M | ¥ -195.64M | ¥ 458.30M |
| EBITDA | ¥ 218.64M | ¥ -126.43M | ¥ 52.64M | ¥ -47.53M | ¥ 522.07M |
| Net Income | ¥ 73.47M | ¥ -393.55M | ¥ -127.96M | ¥ -175.72M | ¥ 290.30M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.23B | ¥ 910.42M | ¥ 1.20B | ¥ 994.96M | ¥ 1.45B |
| Total Assets | ¥ 1.77B | ¥ 1.54B | ¥ 2.25B | ¥ 2.31B | ¥ 2.19B |
| Total Debt | ¥ 714.45M | ¥ 624.92M | ¥ 830.43M | ¥ 709.90M | ¥ 436.65M |
| Net Debt | ¥ -517.05M | ¥ -285.50M | ¥ -370.11M | ¥ -285.06M | ¥ -1.01B |
| Total Liabilities | ¥ 998.52M | ¥ 840.99M | ¥ 1.16B | ¥ 1.11B | ¥ 827.64M |
| Stockholders' Equity | ¥ 764.64M | ¥ 698.45M | ¥ 1.09B | ¥ 1.20B | ¥ 1.36B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 178.47M | ¥ -88.21M | ¥ 81.16M | ¥ -302.93M | ¥ 337.64M |
| Operating Cash Flow | ¥ 223.96M | ¥ 29.58M | ¥ 229.72M | ¥ -128.28M | ¥ 471.35M |
| Investing Cash Flow | ¥ 6.60M | ¥ -117.79M | ¥ -146.17M | ¥ -379.93M | ¥ -135.93M |
| Financing Cash Flow | ¥ 90.52M | ¥ -201.91M | ¥ 122.04M | ¥ 55.75M | ¥ -129.99M |