| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.04B | ¥ 1.75B | ¥ 1.88B | ¥ 2.02B | ¥ 1.77B |
| Gross Profit | ¥ 68.56M | ¥ 131.34M | ¥ 141.41M | ¥ 139.57M | ¥ 155.00M |
| Operating Income | ¥ 4.51M | ¥ 58.48M | ¥ 71.49M | ¥ 74.17M | ¥ 68.41M |
| EBITDA | ¥ 7.12M | ¥ 62.15M | ¥ 74.38M | ¥ 74.86M | ¥ 77.63M |
| Net Income | ¥ 12.68M | ¥ 27.31M | ¥ 30.75M | ¥ 33.17M | ¥ 31.41M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 593.73M | ¥ 321.77M | ¥ 409.07M | ¥ 332.91M | ¥ 353.75M |
| Total Assets | ¥ 2.18B | ¥ 2.16B | ¥ 2.33B | ¥ 2.29B | ¥ 2.29B |
| Total Debt | ¥ 562.93M | ¥ 549.24M | ¥ 676.54M | ¥ 666.00M | ¥ 690.88M |
| Net Debt | ¥ -30.80M | ¥ 227.47M | ¥ 267.47M | ¥ 333.10M | ¥ 337.13M |
| Total Liabilities | ¥ 1.17B | ¥ 1.15B | ¥ 1.35B | ¥ 1.34B | ¥ 1.38B |
| Stockholders' Equity | ¥ 1.01B | ¥ 998.28M | ¥ 970.97M | ¥ 940.23M | ¥ 907.05M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 29.12M | ¥ 118.65M | ¥ 89.38M | ¥ -87.28M | ¥ 37.53M |
| Operating Cash Flow | ¥ 29.13M | ¥ 119.00M | ¥ 97.01M | ¥ -81.67M | ¥ 45.94M |
| Investing Cash Flow | ¥ 58.05M | ¥ 51.28M | ¥ -83.31M | ¥ 33.37M | ¥ -24.91M |
| Financing Cash Flow | ¥ 13.06M | ¥ -150.18M | ¥ 9.62M | ¥ -22.79M | ¥ 7.28M |