| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.49B | ¥ 3.33B | ¥ 3.56B | ¥ 2.63B | ¥ 2.34B |
| Gross Profit | ¥ 1.09B | ¥ 762.04M | ¥ 831.97M | ¥ 736.79M | ¥ 649.47M |
| Operating Income | ¥ 187.50M | ¥ 33.86M | ¥ 100.43M | ¥ 185.19M | ¥ 199.06M |
| EBITDA | ¥ 245.27M | ¥ -5.39M | ¥ 117.70M | ¥ 203.33M | ¥ 201.75M |
| Net Income | ¥ 108.13M | ¥ -74.08M | ¥ 52.86M | ¥ 147.96M | ¥ 127.78M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.47B | ¥ 1.56B | ¥ 1.24B | ¥ 1.07B | ¥ 804.04M |
| Total Assets | ¥ 2.24B | ¥ 2.29B | ¥ 1.93B | ¥ 1.46B | ¥ 1.18B |
| Total Debt | ¥ 936.27M | ¥ 1.22B | ¥ 715.11M | ¥ 331.11M | ¥ 269.44M |
| Net Debt | ¥ -530.23M | ¥ -339.41M | ¥ -522.54M | ¥ -737.80M | ¥ -534.60M |
| Total Liabilities | ¥ 1.46B | ¥ 1.66B | ¥ 1.24B | ¥ 685.44M | ¥ 650.77M |
| Stockholders' Equity | ¥ 731.97M | ¥ 621.51M | ¥ 689.46M | ¥ 772.37M | ¥ 530.01M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 227.43M | ¥ -30.55M | ¥ 83.24M | ¥ 123.45M | ¥ 157.54M |
| Operating Cash Flow | ¥ 231.13M | ¥ -8.96M | ¥ 83.24M | ¥ 124.32M | ¥ 159.48M |
| Investing Cash Flow | ¥ 16.41M | ¥ -175.26M | ¥ -101.10M | ¥ -11.05M | ¥ -4.48M |
| Financing Cash Flow | ¥ -345.07M | ¥ 510.61M | ¥ 186.60M | ¥ 151.59M | ¥ 199.64M |