| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 14.94B | ¥ 16.71B | ¥ 17.79B | ¥ 16.34B | ¥ 14.18B |
| Gross Profit | ¥ 3.23B | ¥ 3.66B | ¥ 4.00B | ¥ 3.63B | ¥ 3.25B |
| Operating Income | ¥ -9.12M | ¥ 428.86M | ¥ 608.71M | ¥ 356.18M | ¥ 481.69M |
| EBITDA | ¥ 14.06M | ¥ 469.44M | ¥ 678.00M | ¥ 419.88M | ¥ 412.12M |
| Net Income | ¥ -150.15M | ¥ 249.85M | ¥ 378.75M | ¥ 195.61M | ¥ 68.91M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.86B | ¥ 2.15B | ¥ 2.75B | ¥ 2.23B | ¥ 1.61B |
| Total Assets | ¥ 4.29B | ¥ 4.41B | ¥ 5.11B | ¥ 4.93B | ¥ 4.83B |
| Total Debt | ¥ 914.89M | ¥ 800.00M | ¥ 1.00B | ¥ 1.21B | ¥ 1.22B |
| Net Debt | ¥ -945.73M | ¥ -1.35B | ¥ -1.75B | ¥ -1.02B | ¥ -390.57M |
| Total Liabilities | ¥ 2.45B | ¥ 2.40B | ¥ 3.07B | ¥ 3.28B | ¥ 3.44B |
| Stockholders' Equity | ¥ 1.83B | ¥ 2.00B | ¥ 1.93B | ¥ 1.55B | ¥ 1.33B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -294.35M | ¥ -110.74M | ¥ 770.05M | ¥ 701.67M | ¥ -243.97M |
| Operating Cash Flow | ¥ -15.25M | ¥ -91.23M | ¥ 788.66M | ¥ 938.02M | ¥ -206.10M |
| Investing Cash Flow | ¥ -334.29M | ¥ -21.34M | ¥ -61.37M | ¥ -312.20M | ¥ -58.42M |
| Financing Cash Flow | ¥ 57.42M | ¥ -480.36M | ¥ -210.34M | ¥ -9.80M | ¥ 289.65M |