| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.46B | ¥ 3.29B | ¥ 3.85B | ¥ 4.23B | ¥ 3.76B |
| Gross Profit | ¥ 357.27M | ¥ 263.36M | ¥ 528.18M | ¥ 610.93M | ¥ 417.51M |
| Operating Income | ¥ 84.92M | ¥ 539.00K | ¥ 241.36M | ¥ 285.77M | ¥ 218.59M |
| EBITDA | ¥ 213.04M | ¥ 133.26M | ¥ 368.23M | ¥ 396.66M | ¥ 322.36M |
| Net Income | ¥ 13.72M | ¥ -77.07M | ¥ 134.52M | ¥ 151.58M | ¥ 82.94M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 404.42M | ¥ 412.14M | ¥ 432.59M | ¥ 464.89M | ¥ 551.61M |
| Total Assets | ¥ 4.78B | ¥ 4.51B | ¥ 4.13B | ¥ 4.19B | ¥ 4.75B |
| Total Debt | ¥ 2.61B | ¥ 2.22B | ¥ 1.78B | ¥ 1.95B | ¥ 2.47B |
| Net Debt | ¥ 2.20B | ¥ 1.81B | ¥ 1.34B | ¥ 1.48B | ¥ 1.92B |
| Total Liabilities | ¥ 3.43B | ¥ 3.19B | ¥ 2.67B | ¥ 2.78B | ¥ 3.40B |
| Stockholders' Equity | ¥ 1.35B | ¥ 1.32B | ¥ 1.46B | ¥ 1.40B | ¥ 1.35B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -262.57M | ¥ -318.04M | ¥ 308.24M | ¥ 681.20M | ¥ -370.97M |
| Operating Cash Flow | ¥ 420.26M | ¥ 10.92M | ¥ 434.97M | ¥ 764.14M | ¥ -286.31M |
| Investing Cash Flow | ¥ -676.55M | ¥ -292.54M | ¥ -147.98M | ¥ -79.10M | ¥ -26.33M |
| Financing Cash Flow | ¥ 144.31M | ¥ 271.89M | ¥ -318.36M | ¥ -739.51M | ¥ 431.50M |