| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.64B | ¥ 3.09B | ¥ 3.03B | ¥ 2.77B | ¥ 2.40B |
| Gross Profit | ¥ 2.28B | ¥ 1.83B | ¥ 1.86B | ¥ 1.77B | ¥ 1.50B |
| Operating Income | ¥ 354.04M | ¥ -64.56M | ¥ 85.02M | ¥ 230.76M | ¥ 278.36M |
| EBITDA | ¥ 426.79M | ¥ -12.42M | ¥ 128.31M | ¥ 276.41M | ¥ 323.70M |
| Net Income | ¥ 242.21M | ¥ -73.71M | ¥ 56.85M | ¥ 166.87M | ¥ 183.29M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.30B | ¥ 822.00M | ¥ 986.86M | ¥ 1.10B | ¥ 1.33B |
| Total Assets | ¥ 2.40B | ¥ 1.90B | ¥ 1.72B | ¥ 1.86B | ¥ 2.02B |
| Total Debt | ¥ 467.03M | ¥ 448.00M | ¥ 214.15M | ¥ 397.61M | ¥ 667.09M |
| Net Debt | ¥ -830.00M | ¥ -373.81M | ¥ -772.71M | ¥ -698.45M | ¥ -660.43M |
| Total Liabilities | ¥ 987.02M | ¥ 716.89M | ¥ 464.04M | ¥ 652.61M | ¥ 979.99M |
| Stockholders' Equity | ¥ 1.42B | ¥ 1.18B | ¥ 1.26B | ¥ 1.20B | ¥ 1.04B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 539.38M | ¥ -86.79M | ¥ 83.62M | ¥ 44.41M | ¥ 309.40M |
| Operating Cash Flow | ¥ 539.65M | ¥ -37.30M | ¥ 133.10M | ¥ 90.02M | ¥ 365.85M |
| Investing Cash Flow | ¥ -69.93M | ¥ -218.84M | ¥ -52.35M | ¥ -48.21M | ¥ -60.54M |
| Financing Cash Flow | ¥ 1.54M | ¥ 76.01M | ¥ -201.21M | ¥ -286.18M | ¥ -285.63M |