| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 8.84B | ¥ 8.60B | ¥ 8.13B | ¥ 5.92B | ¥ 4.68B |
| Gross Profit | ¥ 2.84B | ¥ 2.45B | ¥ 2.70B | ¥ 2.38B | ¥ 2.07B |
| Operating Income | ¥ 282.42M | ¥ -298.06M | ¥ 181.60M | ¥ 295.50M | ¥ 216.22M |
| EBITDA | ¥ 276.19M | ¥ -243.26M | ¥ 240.79M | ¥ 290.37M | ¥ 292.71M |
| Net Income | ¥ 194.50M | ¥ -283.92M | ¥ 147.44M | ¥ 222.07M | ¥ 172.78M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 842.21M | ¥ 719.07M | ¥ 876.21M | ¥ 898.13M | ¥ 1.28B |
| Total Assets | ¥ 3.67B | ¥ 3.81B | ¥ 4.41B | ¥ 3.08B | ¥ 2.94B |
| Total Debt | ¥ 500.67M | ¥ 800.26M | ¥ 1.30B | ¥ 17.50M | ¥ 87.50M |
| Net Debt | ¥ -341.55M | ¥ 81.19M | ¥ 423.79M | ¥ -880.63M | ¥ -1.19B |
| Total Liabilities | ¥ 1.53B | ¥ 1.93B | ¥ 2.02B | ¥ 611.82M | ¥ 655.69M |
| Stockholders' Equity | ¥ 2.14B | ¥ 1.88B | ¥ 2.39B | ¥ 2.47B | ¥ 2.29B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 517.98M | ¥ 397.69M | ¥ -1.07B | ¥ -249.65M | ¥ 86.33M |
| Operating Cash Flow | ¥ 527.74M | ¥ 441.89M | ¥ -1.03B | ¥ -233.92M | ¥ 132.54M |
| Investing Cash Flow | ¥ -27.64M | ¥ -44.20M | ¥ -35.50M | ¥ -15.46M | ¥ -58.42M |
| Financing Cash Flow | ¥ -372.01M | ¥ -555.95M | ¥ 1.05B | ¥ -131.50M | ¥ -127.82M |