| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.55B | ¥ 1.56B | ¥ 1.74B | ¥ 1.40B | ¥ 1.17B |
| Gross Profit | ¥ 808.02M | ¥ 816.75M | ¥ 864.99M | ¥ 770.38M | ¥ 585.88M |
| Operating Income | ¥ -73.62M | ¥ 1.96M | ¥ 113.80M | ¥ 113.17M | ¥ 44.77M |
| EBITDA | ¥ -64.07M | ¥ 48.53M | ¥ 119.83M | ¥ 120.63M | ¥ 61.25M |
| Net Income | ¥ -63.65M | ¥ 27.84M | ¥ 74.91M | ¥ 79.55M | ¥ 31.51M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 868.03M | ¥ 582.00M | ¥ 1.08B | ¥ 600.64M | ¥ 584.63M |
| Total Assets | ¥ 1.31B | ¥ 1.29B | ¥ 1.46B | ¥ 972.38M | ¥ 924.79M |
| Total Debt | ¥ 177.79M | ¥ 100.59M | ¥ 329.34M | ¥ 426.50M | ¥ 548.91M |
| Net Debt | ¥ -690.24M | ¥ -481.40M | ¥ -747.88M | ¥ -174.13M | ¥ -35.73M |
| Total Liabilities | ¥ 408.37M | ¥ 336.57M | ¥ 534.77M | ¥ 657.80M | ¥ 689.75M |
| Stockholders' Equity | ¥ 901.81M | ¥ 955.98M | ¥ 927.45M | ¥ 314.58M | ¥ 235.04M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 201.46M | ¥ -354.44M | ¥ 48.45M | ¥ 142.70M | ¥ 76.60M |
| Operating Cash Flow | ¥ 226.26M | ¥ -347.48M | ¥ 49.22M | ¥ 146.27M | ¥ 86.21M |
| Investing Cash Flow | ¥ -24.93M | ¥ 80.33M | ¥ -5.18M | ¥ -7.87M | ¥ -14.35M |
| Financing Cash Flow | ¥ 84.70M | ¥ -228.07M | ¥ 432.54M | ¥ -122.40M | ¥ -149.94M |