| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.54B | ¥ 1.52B | ¥ 1.38B | ¥ 1.25B | ¥ 1.35B |
| Gross Profit | ¥ 987.63M | ¥ 953.03M | ¥ 882.23M | ¥ 767.33M | ¥ 850.51M |
| Operating Income | ¥ -16.59M | ¥ -38.54M | ¥ -68.13M | ¥ -54.81M | ¥ 100.78M |
| EBITDA | ¥ 96.61M | ¥ 37.87M | ¥ -50.00M | ¥ -35.48M | ¥ 113.18M |
| Net Income | ¥ 28.56M | ¥ 2.37M | ¥ -66.54M | ¥ -71.61M | ¥ 79.65M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 489.45M | ¥ 438.65M | ¥ 367.95M | ¥ 408.30M | ¥ 569.93M |
| Total Assets | ¥ 994.46M | ¥ 904.46M | ¥ 746.93M | ¥ 713.88M | ¥ 844.94M |
| Total Debt | ¥ 247.42M | ¥ 290.67M | ¥ 155.24M | ¥ 158.67M | ¥ 190.89M |
| Net Debt | ¥ -242.03M | ¥ -147.97M | ¥ -212.71M | ¥ -249.63M | ¥ -379.04M |
| Total Liabilities | ¥ 694.42M | ¥ 648.59M | ¥ 503.74M | ¥ 430.95M | ¥ 491.83M |
| Stockholders' Equity | ¥ 278.37M | ¥ 238.39M | ¥ 226.50M | ¥ 282.93M | ¥ 353.11M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 91.24M | ¥ -87.08M | ¥ -32.31M | ¥ -82.82M | ¥ 165.37M |
| Operating Cash Flow | ¥ 131.74M | ¥ -38.20M | ¥ 26.81M | ¥ -56.48M | ¥ 175.11M |
| Investing Cash Flow | ¥ -36.44M | ¥ -26.96M | ¥ -62.45M | ¥ -74.36M | ¥ -9.76M |
| Financing Cash Flow | ¥ -44.50M | ¥ 135.86M | ¥ -4.71M | ¥ -30.79M | ¥ 237.97M |