| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 51.89B | ¥ 89.23B | ¥ 119.46B | ¥ 116.54B | ¥ 169.54B |
| Gross Profit | ¥ 12.01B | ¥ 14.98B | ¥ 16.17B | ¥ 17.37B | ¥ 29.93B |
| Operating Income | ¥ 6.97B | ¥ 6.76B | ¥ 6.22B | ¥ 6.08B | ¥ 20.17B |
| EBITDA | ¥ 7.03B | ¥ 7.03B | ¥ 7.83B | ¥ 5.64B | ¥ 17.88B |
| Net Income | ¥ 383.21M | ¥ 491.31M | ¥ 879.30M | ¥ 280.67M | ¥ 8.59B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 7.05B | ¥ 7.47B | ¥ 13.81B | ¥ 24.13B | ¥ 48.84B |
| Total Assets | ¥ 266.72B | ¥ 309.12B | ¥ 377.09B | ¥ 463.47B | ¥ 540.11B |
| Total Debt | ¥ 57.20B | ¥ 59.06B | ¥ 64.55B | ¥ 80.22B | ¥ 104.93B |
| Net Debt | ¥ 50.30B | ¥ 52.14B | ¥ 51.32B | ¥ 57.07B | ¥ 58.32B |
| Total Liabilities | ¥ 185.13B | ¥ 222.34B | ¥ 286.58B | ¥ 370.46B | ¥ 442.69B |
| Stockholders' Equity | ¥ 46.60B | ¥ 46.35B | ¥ 45.87B | ¥ 44.75B | ¥ 42.16B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.97B | ¥ -2.69B | ¥ 5.72B | ¥ 6.31B | ¥ 14.13B |
| Operating Cash Flow | ¥ -1.93B | ¥ -2.64B | ¥ 6.00B | ¥ 7.46B | ¥ 15.60B |
| Investing Cash Flow | ¥ 1.41B | ¥ 2.51B | ¥ 3.66B | ¥ -218.47M | ¥ -21.72B |
| Financing Cash Flow | ¥ -1.71B | ¥ -6.13B | ¥ -18.88B | ¥ -31.47B | ¥ -6.12B |