| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.60B | ¥ 1.69B | ¥ 1.88B | ¥ 1.73B | ¥ 1.70B |
| Gross Profit | ¥ 460.42M | ¥ 629.27M | ¥ 893.57M | ¥ 910.14M | ¥ 1.02B |
| Operating Income | ¥ -143.89M | ¥ 132.80M | ¥ 453.08M | ¥ 497.56M | ¥ 739.98M |
| EBITDA | ¥ 233.91M | ¥ 445.82M | ¥ 711.03M | ¥ 724.85M | ¥ 871.28M |
| Net Income | ¥ -222.52M | ¥ 6.28M | ¥ 264.13M | ¥ 328.66M | ¥ 578.61M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 577.46M | ¥ 362.16M | ¥ 295.30M | ¥ 288.07M | ¥ 612.79M |
| Total Assets | ¥ 9.37B | ¥ 9.75B | ¥ 9.41B | ¥ 8.54B | ¥ 7.51B |
| Total Debt | ¥ 4.73B | ¥ 4.66B | ¥ 4.27B | ¥ 3.78B | ¥ 3.05B |
| Net Debt | ¥ 4.23B | ¥ 4.31B | ¥ 4.02B | ¥ 3.51B | ¥ 2.45B |
| Total Liabilities | ¥ 6.03B | ¥ 6.09B | ¥ 5.70B | ¥ 5.15B | ¥ 4.42B |
| Stockholders' Equity | ¥ 2.72B | ¥ 2.95B | ¥ 2.99B | ¥ 2.73B | ¥ 2.42B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 316.58M | ¥ -154.96M | ¥ -196.82M | ¥ -897.62M | ¥ -1.49B |
| Operating Cash Flow | ¥ 552.90M | ¥ 434.08M | ¥ 631.11M | ¥ 542.99M | ¥ 767.72M |
| Investing Cash Flow | ¥ -317.36M | ¥ -540.18M | ¥ -973.72M | ¥ -1.41B | ¥ -2.18B |
| Financing Cash Flow | ¥ -143.37M | ¥ 205.46M | ¥ 315.81M | ¥ 541.32M | ¥ 1.37B |