| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.64B | ¥ 2.51B | ¥ 2.51B | ¥ 2.63B | ¥ 2.86B |
| Gross Profit | ¥ 282.17M | ¥ 293.61M | ¥ 316.52M | ¥ 352.29M | ¥ 423.92M |
| Operating Income | ¥ 170.21M | ¥ 22.16M | ¥ 171.82M | ¥ 15.38M | ¥ 276.30M |
| EBITDA | ¥ 185.63M | ¥ 42.35M | ¥ 51.89M | ¥ 35.78M | ¥ 312.73M |
| Net Income | ¥ 105.18M | ¥ -7.91M | ¥ -22.55M | ¥ -56.36M | ¥ 207.47M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 656.22M | ¥ 464.42M | ¥ 549.36M | ¥ 536.72M | ¥ 459.27M |
| Total Assets | ¥ 5.41B | ¥ 5.21B | ¥ 5.40B | ¥ 5.39B | ¥ 5.61B |
| Total Debt | ¥ 1.61B | ¥ 1.48B | ¥ 1.69B | ¥ 1.69B | ¥ 1.27B |
| Net Debt | ¥ 956.15M | ¥ 1.02B | ¥ 1.15B | ¥ 1.15B | ¥ 807.33M |
| Total Liabilities | ¥ 1.79B | ¥ 1.70B | ¥ 1.88B | ¥ 1.85B | ¥ 2.01B |
| Stockholders' Equity | ¥ 3.61B | ¥ 3.51B | ¥ 3.52B | ¥ 3.54B | ¥ 3.60B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 479.11M | ¥ 461.54M | ¥ 666.57M | ¥ 163.02M | ¥ 43.22M |
| Operating Cash Flow | ¥ 487.88M | ¥ 469.99M | ¥ 668.32M | ¥ 190.68M | ¥ 47.77M |
| Investing Cash Flow | ¥ -3.20M | ¥ 104.93M | ¥ 16.73M | ¥ 3.80M | ¥ -58.60M |
| Financing Cash Flow | ¥ -385.48M | ¥ -659.86M | ¥ -672.41M | ¥ -117.03M | ¥ -216.89M |