| Dec 25 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.00B | ¥ 2.72B | ¥ 2.22B | ¥ 2.16B | ¥ 2.08B |
| Gross Profit | ¥ 1.07B | ¥ 958.05M | ¥ 1.01B | ¥ 980.07M | ¥ 867.55M |
| Operating Income | ¥ 49.00M | ¥ -93.40M | ¥ 37.30M | ¥ 61.85M | ¥ 132.10M |
| EBITDA | ¥ 119.63M | ¥ 55.23M | ¥ 150.56M | ¥ 198.86M | ¥ 264.56M |
| Net Income | ¥ -35.00M | ¥ -174.86M | ¥ 27.77M | ¥ 13.71M | ¥ 92.57M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 333.00M | ¥ 586.20M | ¥ 546.12M | ¥ 742.01M | ¥ 611.62M |
| Total Assets | ¥ 2.56B | ¥ 2.24B | ¥ 1.87B | ¥ 1.96B | ¥ 1.96B |
| Total Debt | ¥ 1.08B | ¥ 707.62M | ¥ 427.25M | ¥ 492.23M | ¥ 613.57M |
| Net Debt | ¥ 744.00M | ¥ 121.43M | ¥ -118.87M | ¥ -249.78M | ¥ 1.95M |
| Total Liabilities | ¥ 1.77B | ¥ 1.30B | ¥ 768.62M | ¥ 887.66M | ¥ 907.22M |
| Stockholders' Equity | ¥ 784.00M | ¥ 932.91M | ¥ 1.10B | ¥ 1.08B | ¥ 1.05B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -296.46M | ¥ -212.75M | ¥ 30.80M | ¥ 269.02M | ¥ -506.38M |
| Operating Cash Flow | ¥ -295.64M | ¥ -179.96M | ¥ 84.06M | ¥ 304.00M | ¥ -437.88M |
| Investing Cash Flow | ¥ -247.71M | ¥ -104.87M | ¥ -213.42M | ¥ -12.46M | ¥ -5.00M |
| Financing Cash Flow | ¥ 293.93M | ¥ 324.91M | ¥ -64.93M | ¥ -161.75M | ¥ -62.17M |