| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 24.65B | ¥ 23.89B | ¥ 21.88B | ¥ 13.86B | ¥ 12.79B |
| Gross Profit | ¥ 9.71B | ¥ 9.86B | ¥ 7.54B | ¥ 1.60B | ¥ 1.50B |
| Operating Income | ¥ 6.27B | ¥ 5.20B | ¥ 4.71B | ¥ -197.00M | ¥ 410.00M |
| EBITDA | ¥ 7.43B | ¥ 6.54B | ¥ 7.15B | ¥ 1.32B | ¥ 1.67B |
| Net Income | ¥ 4.95B | ¥ 3.05B | ¥ 4.08B | ¥ -1.81B | ¥ -420.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 15.43B | ¥ 11.08B | ¥ 9.13B | ¥ 5.37B | ¥ 7.71B |
| Total Assets | ¥ 64.80B | ¥ 62.55B | ¥ 63.53B | ¥ 61.51B | ¥ 63.27B |
| Total Debt | ¥ 36.08B | ¥ 35.45B | ¥ 35.88B | ¥ 43.89B | ¥ 44.16B |
| Net Debt | ¥ 25.55B | ¥ 27.97B | ¥ 28.93B | ¥ 40.30B | ¥ 39.05B |
| Total Liabilities | ¥ 51.84B | ¥ 50.28B | ¥ 51.28B | ¥ 52.70B | ¥ 52.23B |
| Stockholders' Equity | ¥ 12.81B | ¥ 12.18B | ¥ 12.13B | ¥ 8.73B | ¥ 10.94B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 7.35B | ¥ 6.62B | ¥ 6.77B | ¥ 511.00M | ¥ -333.00M |
| Operating Cash Flow | ¥ 8.16B | ¥ 7.52B | ¥ 7.67B | ¥ 1.56B | ¥ 1.34B |
| Investing Cash Flow | ¥ -1.02B | ¥ -2.24B | ¥ -1.48B | ¥ -522.00M | ¥ -1.40B |
| Financing Cash Flow | ¥ -4.19B | ¥ -5.50B | ¥ -3.72B | ¥ -1.39B | ¥ -1.80B |