| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.09B | ¥ 2.13B | ¥ 2.00B | ¥ 2.18B | ¥ 2.40B |
| Gross Profit | ¥ 276.11M | ¥ 324.10M | ¥ 341.42M | ¥ 338.14M | ¥ 366.73M |
| Operating Income | ¥ -17.20M | ¥ 12.11M | ¥ 56.97M | ¥ 60.56M | ¥ 82.08M |
| EBITDA | ¥ 69.72M | ¥ 89.88M | ¥ 134.74M | ¥ 132.79M | ¥ 145.56M |
| Net Income | ¥ -44.15M | ¥ -19.37M | ¥ 22.41M | ¥ 22.82M | ¥ 43.63M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 113.16M | ¥ 99.40M | ¥ 166.38M | ¥ 120.15M | ¥ 79.40M |
| Total Assets | ¥ 1.72B | ¥ 1.85B | ¥ 1.66B | ¥ 1.68B | ¥ 1.64B |
| Total Debt | ¥ 1.03B | ¥ 998.17M | ¥ 747.31M | ¥ 733.28M | ¥ 658.99M |
| Net Debt | ¥ 916.19M | ¥ 898.77M | ¥ 602.01M | ¥ 634.51M | ¥ 600.19M |
| Total Liabilities | ¥ 1.25B | ¥ 1.33B | ¥ 1.08B | ¥ 1.08B | ¥ 1.01B |
| Stockholders' Equity | ¥ 470.32M | ¥ 526.06M | ¥ 585.38M | ¥ 602.55M | ¥ 630.39M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 143.39M | ¥ -41.25M | ¥ 130.95M | ¥ 164.99M | ¥ -46.12M |
| Operating Cash Flow | ¥ 203.83M | ¥ 28.20M | ¥ 167.59M | ¥ 238.04M | ¥ 49.02M |
| Investing Cash Flow | ¥ -50.82M | ¥ -64.98M | ¥ -22.34M | ¥ -70.30M | ¥ -91.50M |
| Financing Cash Flow | ¥ -150.49M | ¥ -9.15M | ¥ -98.83M | ¥ -128.36M | ¥ 8.91M |