| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.47B | ¥ 1.39B | ¥ 1.28B | ¥ 1.14B | ¥ 1.12B |
| Gross Profit | ¥ 544.05M | ¥ 532.82M | ¥ 525.83M | ¥ 490.12M | ¥ 507.13M |
| Operating Income | ¥ -98.05M | ¥ -17.83M | ¥ 67.32M | ¥ 48.34M | ¥ 130.37M |
| EBITDA | ¥ -95.38M | ¥ 6.22M | ¥ 66.33M | ¥ 47.88M | ¥ 116.47M |
| Net Income | ¥ -73.65M | ¥ -5.82M | ¥ 45.22M | ¥ 32.28M | ¥ 76.11M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 599.15M | ¥ 577.41M | ¥ 643.42M | ¥ 596.60M | ¥ 614.66M |
| Total Assets | ¥ 1.02B | ¥ 909.42M | ¥ 915.00M | ¥ 830.42M | ¥ 813.33M |
| Total Debt | ¥ 211.68M | ¥ 40.01M | ¥ 42.42M | ¥ 27.99M | ¥ 27.04M |
| Net Debt | ¥ -387.48M | ¥ -537.40M | ¥ -601.00M | ¥ -568.61M | ¥ -587.62M |
| Total Liabilities | ¥ 449.90M | ¥ 267.57M | ¥ 267.69M | ¥ 217.39M | ¥ 238.05M |
| Stockholders' Equity | ¥ 568.70M | ¥ 641.84M | ¥ 647.32M | ¥ 613.03M | ¥ 575.27M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -102.83M | ¥ -46.07M | ¥ 57.40M | ¥ -6.48M | ¥ 133.01M |
| Operating Cash Flow | ¥ -94.18M | ¥ -36.42M | ¥ 88.17M | ¥ -627.00K | ¥ 135.15M |
| Investing Cash Flow | ¥ -55.67M | ¥ -27.18M | ¥ -44.72M | ¥ -23.85M | ¥ -2.14M |
| Financing Cash Flow | ¥ 171.59M | ¥ -2.42M | ¥ 3.37M | ¥ 6.42M | ¥ 217.29M |