| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 168.02B | ¥ 185.15B | ¥ 202.52B | ¥ 180.32B | ¥ 294.67B |
| Gross Profit | ¥ 24.77B | ¥ 32.76B | ¥ 41.15B | ¥ 41.73B | ¥ 71.05B |
| Operating Income | ¥ 20.81B | ¥ 26.69B | ¥ 40.53B | ¥ 34.88B | ¥ 63.05B |
| EBITDA | ¥ 18.38B | ¥ 27.80B | ¥ 42.56B | ¥ 37.73B | ¥ 64.40B |
| Net Income | ¥ 12.69B | ¥ 15.64B | ¥ 25.61B | ¥ 23.26B | ¥ 40.16B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 103.67B | ¥ 124.17B | ¥ 105.63B | ¥ 123.85B | ¥ 160.19B |
| Total Assets | ¥ 916.09B | ¥ 908.63B | ¥ 923.60B | ¥ 1.03T | ¥ 1.06T |
| Total Debt | ¥ 247.81B | ¥ 242.55B | ¥ 258.72B | ¥ 317.04B | ¥ 308.49B |
| Net Debt | ¥ 144.14B | ¥ 118.38B | ¥ 153.09B | ¥ 193.20B | ¥ 148.29B |
| Total Liabilities | ¥ 496.01B | ¥ 506.80B | ¥ 530.69B | ¥ 606.45B | ¥ 627.29B |
| Stockholders' Equity | ¥ 388.11B | ¥ 380.61B | ¥ 373.02B | ¥ 397.99B | ¥ 420.27B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 9.73B | ¥ 46.26B | ¥ 35.07B | ¥ -12.64B | ¥ 16.70B |
| Operating Cash Flow | ¥ 9.95B | ¥ 46.45B | ¥ 35.28B | ¥ -11.90B | ¥ 16.97B |
| Investing Cash Flow | ¥ -7.37B | ¥ 1.84B | ¥ -4.77B | ¥ -8.14B | ¥ -14.47B |
| Financing Cash Flow | ¥ -22.49B | ¥ -29.80B | ¥ -35.02B | ¥ -2.07B | ¥ 14.43B |