| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 160.15B | ¥ 168.12B | ¥ 179.29B | ¥ 179.86B | ¥ 175.10B |
| Gross Profit | ¥ 8.61B | ¥ 10.67B | ¥ 13.76B | ¥ 16.03B | ¥ 18.47B |
| Operating Income | ¥ -1.26B | ¥ 5.67B | ¥ 8.34B | ¥ 10.17B | ¥ 12.62B |
| EBITDA | ¥ 1.35B | ¥ 2.06T | ¥ 10.56B | ¥ 13.02B | ¥ 15.00B |
| Net Income | ¥ -1.63B | ¥ 3.21B | ¥ 5.02B | ¥ 6.69B | ¥ 8.33B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 20.57B | ¥ 18.87B | ¥ 15.88B | ¥ 11.93B | ¥ 11.34B |
| Total Assets | ¥ 103.77B | ¥ 110.17B | ¥ 103.27B | ¥ 91.66B | ¥ 85.47B |
| Total Debt | ¥ 47.96B | ¥ 40.82B | ¥ 36.76B | ¥ 30.64B | ¥ 28.73B |
| Net Debt | ¥ 27.52B | ¥ 22.07B | ¥ 21.03B | ¥ 18.81B | ¥ 17.55B |
| Total Liabilities | ¥ 60.22B | ¥ 63.25B | ¥ 57.22B | ¥ 47.54B | ¥ 44.77B |
| Stockholders' Equity | ¥ 43.69B | ¥ 46.83B | ¥ 45.80B | ¥ 43.81B | ¥ 40.24B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 5.06B | ¥ 1.34B | ¥ 3.53B | ¥ 4.93B | ¥ 5.79B |
| Operating Cash Flow | ¥ 7.87B | ¥ 3.44B | ¥ 6.43B | ¥ 8.78B | ¥ 10.87B |
| Investing Cash Flow | ¥ -2.47B | ¥ 619.53M | ¥ -497.01M | ¥ -3.60B | ¥ -9.42B |
| Financing Cash Flow | ¥ -7.87B | ¥ -1.00B | ¥ -2.00B | ¥ -4.53B | ¥ 1.30B |