| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.82B | ¥ 1.99B | ¥ 1.95B | ¥ 1.81B | ¥ 1.31B |
| Gross Profit | ¥ 1.16B | ¥ 1.32B | ¥ 1.37B | ¥ 1.31B | ¥ 920.11M |
| Operating Income | ¥ -112.51M | ¥ 62.98M | ¥ 78.79M | ¥ 292.82M | ¥ 202.38M |
| EBITDA | ¥ -55.04M | ¥ 119.01M | ¥ 69.19M | ¥ 337.87M | ¥ 222.15M |
| Net Income | ¥ -152.59M | ¥ 51.92M | ¥ 5.26M | ¥ 201.39M | ¥ 129.54M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 847.80M | ¥ 1.35B | ¥ 1.28B | ¥ 1.52B | ¥ 1.60B |
| Total Assets | ¥ 1.38B | ¥ 1.91B | ¥ 1.84B | ¥ 2.03B | ¥ 1.89B |
| Total Debt | ¥ 0.00 | ¥ 16.68M | ¥ 71.61M | ¥ 151.62M | ¥ 244.44M |
| Net Debt | ¥ -847.80M | ¥ -1.34B | ¥ -1.21B | ¥ -1.37B | ¥ -1.36B |
| Total Liabilities | ¥ 324.35M | ¥ 395.63M | ¥ 358.62M | ¥ 527.64M | ¥ 594.58M |
| Stockholders' Equity | ¥ 1.06B | ¥ 1.51B | ¥ 1.48B | ¥ 1.50B | ¥ 1.29B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -142.42M | ¥ 161.72M | ¥ -168.10M | ¥ 113.05M | ¥ 245.04M |
| Operating Cash Flow | ¥ -141.19M | ¥ 205.42M | ¥ -17.02M | ¥ 185.50M | ¥ 289.83M |
| Investing Cash Flow | ¥ -40.18M | ¥ -56.42M | ¥ -127.91M | ¥ -174.81M | ¥ -26.13M |
| Financing Cash Flow | ¥ -323.28M | ¥ -74.26M | ¥ -100.87M | ¥ -91.06M | ¥ 811.06M |