| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.18B | ¥ 2.73B | ¥ 2.43B | ¥ 2.18B | ¥ 1.91B |
| Gross Profit | ¥ 1.79B | ¥ 1.53B | ¥ 1.57B | ¥ 1.50B | ¥ 935.25M |
| Operating Income | ¥ -76.17M | ¥ -4.67M | ¥ 222.41M | ¥ 243.43M | ¥ 165.50M |
| EBITDA | ¥ 85.27M | ¥ 115.08M | ¥ 303.79M | ¥ 305.65M | ¥ 208.84M |
| Net Income | ¥ -102.20M | ¥ -9.35M | ¥ 147.90M | ¥ 148.52M | ¥ 118.02M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.86B | ¥ 1.87B | ¥ 2.07B | ¥ 2.02B | ¥ 483.46M |
| Total Assets | ¥ 3.28B | ¥ 2.90B | ¥ 2.78B | ¥ 2.63B | ¥ 1.04B |
| Total Debt | ¥ 286.20M | ¥ 5.02M | ¥ 15.01M | ¥ 25.01M | ¥ 35.01M |
| Net Debt | ¥ -1.57B | ¥ -1.87B | ¥ -2.05B | ¥ -2.00B | ¥ -448.45M |
| Total Liabilities | ¥ 1.06B | ¥ 597.81M | ¥ 473.02M | ¥ 479.09M | ¥ 452.41M |
| Stockholders' Equity | ¥ 2.22B | ¥ 2.30B | ¥ 2.30B | ¥ 2.15B | ¥ 588.75M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.17M | ¥ -88.88M | ¥ 55.93M | ¥ 146.74M | ¥ 148.77M |
| Operating Cash Flow | ¥ 36.21M | ¥ 129.41M | ¥ 242.25M | ¥ 289.13M | ¥ 221.48M |
| Investing Cash Flow | ¥ -360.75M | ¥ -314.96M | ¥ -190.88M | ¥ -156.44M | ¥ -78.84M |
| Financing Cash Flow | ¥ 278.70M | ¥ -10.01M | ¥ -8.02M | ¥ 1.41B | ¥ -10.00M |