| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 76.27B | ¥ 65.01B | ¥ 69.03B | ¥ 62.20B | ¥ 61.38B |
| Gross Profit | ¥ 9.77B | ¥ 8.81B | ¥ 9.64B | ¥ 9.54B | ¥ 10.30B |
| Operating Income | ¥ 781.94M | ¥ 1.97B | ¥ 2.65B | ¥ 935.00M | ¥ 969.00M |
| EBITDA | ¥ 1.61B | ¥ 1.62B | ¥ 3.45B | ¥ 3.01B | ¥ 3.63B |
| Net Income | ¥ 386.09M | ¥ 568.00M | ¥ 1.07B | ¥ 827.00M | ¥ 1.63B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 15.32B | ¥ 9.46B | ¥ 9.83B | ¥ 10.10B | ¥ 12.15B |
| Total Assets | ¥ 85.21B | ¥ 70.01B | ¥ 67.16B | ¥ 72.32B | ¥ 74.47B |
| Total Debt | ¥ 20.34B | ¥ 16.40B | ¥ 15.46B | ¥ 17.24B | ¥ 19.87B |
| Net Debt | ¥ 6.67B | ¥ 8.06B | ¥ 6.34B | ¥ 3.31B | ¥ 4.29B |
| Total Liabilities | ¥ 59.53B | ¥ 46.87B | ¥ 44.40B | ¥ 47.73B | ¥ 48.68B |
| Stockholders' Equity | ¥ 19.47B | ¥ 18.24B | ¥ 18.14B | ¥ 20.06B | ¥ 22.07B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 314.51M | ¥ -1.74B | ¥ 660.00M | ¥ 3.02B | ¥ -1.12B |
| Operating Cash Flow | ¥ 1.84B | ¥ -506.00M | ¥ 2.48B | ¥ 5.89B | ¥ 1.40B |
| Investing Cash Flow | ¥ -2.20B | ¥ 17.00M | ¥ -352.00M | ¥ -5.05B | ¥ -1.22B |
| Financing Cash Flow | ¥ 1.23B | ¥ -263.00M | ¥ -2.21B | ¥ -1.66B | ¥ 2.37B |