| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 22.42B | ¥ 23.94B | ¥ 22.22B | ¥ 23.70B | ¥ 23.90B |
| Gross Profit | ¥ 2.90B | ¥ 3.03B | ¥ 1.60B | ¥ 3.02B | ¥ 2.79B |
| Operating Income | ¥ 683.43M | ¥ 338.77M | ¥ -2.95B | ¥ 298.56M | ¥ 49.90M |
| EBITDA | ¥ 905.65M | ¥ 1.01B | ¥ -2.32B | ¥ 1.12B | ¥ -44.67M |
| Net Income | ¥ 250.94M | ¥ 221.18M | ¥ -2.66B | ¥ 112.46M | - |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.26B | ¥ 3.17B | ¥ 4.76B | ¥ 7.67B | ¥ 7.65B |
| Total Assets | ¥ 40.60B | ¥ 41.16B | ¥ 40.94B | ¥ 47.39B | ¥ 58.83B |
| Total Debt | ¥ 16.82B | ¥ 13.17B | ¥ 8.97B | ¥ 12.59B | ¥ 20.87B |
| Net Debt | ¥ 12.56B | ¥ 10.00B | ¥ 13.49B | ¥ 9.13B | ¥ 14.25B |
| Total Liabilities | ¥ 35.19B | ¥ 32.31B | ¥ 33.69B | ¥ 36.94B | ¥ 42.31B |
| Stockholders' Equity | ¥ 3.00B | ¥ 6.58B | ¥ 2.27B | ¥ 7.53B | ¥ 7.64B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 777.62M | ¥ -2.77B | ¥ 680.01M | ¥ -3.94B | ¥ -3.94B |
| Operating Cash Flow | ¥ 873.63M | ¥ -2.69B | ¥ 731.59M | ¥ 524.87M | ¥ 734.22M |
| Investing Cash Flow | ¥ -33.97M | ¥ 662.39M | ¥ 85.67M | ¥ -4.32B | ¥ -4.08B |
| Financing Cash Flow | ¥ -783.43M | ¥ 1.84B | ¥ -4.41B | ¥ 3.87B | ¥ 3.44B |