| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.16B | ¥ 1.16B | ¥ 1.09B | ¥ 1.09B | ¥ 1.05B |
| Gross Profit | ¥ 544.41M | ¥ 609.08M | ¥ 561.01M | ¥ 561.84M | ¥ 532.38M |
| Operating Income | ¥ -81.82M | ¥ 80.14M | ¥ 98.93M | ¥ 147.19M | ¥ 88.91M |
| EBITDA | ¥ -11.33M | ¥ 124.56M | ¥ 150.37M | ¥ 202.49M | ¥ 150.96M |
| Net Income | ¥ -101.40M | ¥ 60.44M | ¥ 66.91M | ¥ 100.32M | ¥ 60.28M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 467.44M | ¥ 597.89M | ¥ 568.49M | ¥ 595.93M | ¥ 434.73M |
| Total Assets | ¥ 909.10M | ¥ 995.53M | ¥ 954.93M | ¥ 947.94M | ¥ 832.66M |
| Total Debt | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 9.45M |
| Net Debt | ¥ -467.44M | ¥ -597.89M | ¥ -568.49M | ¥ -595.93M | ¥ -425.28M |
| Total Liabilities | ¥ 129.43M | ¥ 111.77M | ¥ 118.83M | ¥ 158.39M | ¥ 149.70M |
| Stockholders' Equity | ¥ 779.67M | ¥ 883.76M | ¥ 836.10M | ¥ 789.55M | ¥ 682.96M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -53.54M | ¥ 135.38M | ¥ 43.33M | ¥ 206.00M | ¥ 81.94M |
| Operating Cash Flow | ¥ 17.25M | ¥ 141.49M | ¥ 45.57M | ¥ 208.69M | ¥ 86.90M |
| Investing Cash Flow | ¥ -148.09M | ¥ -96.26M | ¥ -52.49M | ¥ -44.30M | ¥ -146.89M |
| Financing Cash Flow | ¥ 392.00K | ¥ -15.81M | ¥ -20.52M | ¥ -3.48M | ¥ 53.81M |