| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.39B | ¥ 3.37B | ¥ 3.31B | ¥ 3.83B | ¥ 3.88B |
| Gross Profit | ¥ 1.37B | ¥ 1.44B | ¥ 1.47B | ¥ 1.88B | ¥ 2.30B |
| Operating Income | ¥ -14.72M | ¥ -401.95M | ¥ 378.05M | ¥ -607.98M | ¥ 1.11B |
| EBITDA | ¥ 307.76M | ¥ 464.38M | ¥ 758.37M | ¥ -352.00M | ¥ 1.51B |
| Net Income | ¥ -378.74M | ¥ -385.51M | ¥ 233.63M | ¥ -1.05B | ¥ 675.13M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 6.34B | ¥ 6.27B | ¥ 6.43B | ¥ 6.44B | ¥ 6.89B |
| Total Assets | ¥ 14.40B | ¥ 15.00B | ¥ 16.00B | ¥ 16.62B | ¥ 18.03B |
| Total Debt | ¥ 178.86M | ¥ 237.75M | ¥ 500.17M | ¥ 738.47M | ¥ 1.00B |
| Net Debt | ¥ -3.42B | ¥ -5.32B | ¥ -2.04B | ¥ -3.93B | ¥ -2.55B |
| Total Liabilities | ¥ 1.35B | ¥ 1.28B | ¥ 1.73B | ¥ 2.06B | ¥ 2.31B |
| Stockholders' Equity | ¥ 11.38B | ¥ 12.08B | ¥ 12.48B | ¥ 12.65B | ¥ 13.88B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 758.37M | ¥ 380.94M | ¥ 503.60M | ¥ 307.95M | ¥ 973.52M |
| Operating Cash Flow | ¥ 919.31M | ¥ 679.70M | ¥ 965.27M | ¥ 798.75M | ¥ 1.41B |
| Investing Cash Flow | ¥ -1.15B | ¥ 1.01B | ¥ -2.60B | ¥ 1.24B | ¥ -2.10B |
| Financing Cash Flow | ¥ -520.51M | ¥ -646.39M | ¥ -674.20M | ¥ -997.63M | ¥ -672.72M |