| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 17.58B | ¥ 20.63B | ¥ 17.76B | ¥ 15.56B | ¥ 14.24B |
| Gross Profit | ¥ 1.40B | ¥ 1.57B | ¥ 1.05B | ¥ 1.42B | ¥ 2.75B |
| Operating Income | ¥ 514.16M | ¥ 971.09M | ¥ 531.52M | ¥ 961.11M | ¥ 2.36B |
| EBITDA | ¥ 1.34B | ¥ 1.81B | ¥ 1.31B | ¥ 1.68B | ¥ 3.00B |
| Net Income | ¥ 626.55M | ¥ 747.90M | ¥ 353.40M | ¥ 655.82M | ¥ 1.76B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 5.33B | ¥ 243.32M | ¥ 1.85B | ¥ 327.69M | ¥ 760.98M |
| Total Assets | ¥ 25.65B | ¥ 28.21B | ¥ 26.27B | ¥ 26.47B | ¥ 23.54B |
| Total Debt | ¥ 2.10B | ¥ 788.06M | ¥ 703.76M | ¥ 864.67M | ¥ 1.31B |
| Net Debt | ¥ -3.17B | ¥ 560.53M | ¥ 545.62M | ¥ 633.05M | ¥ 1.16B |
| Total Liabilities | ¥ 14.14B | ¥ 17.23B | ¥ 16.04B | ¥ 16.65B | ¥ 14.44B |
| Stockholders' Equity | ¥ 11.51B | ¥ 10.99B | ¥ 10.23B | ¥ 9.83B | ¥ 9.10B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.85B | ¥ 743.06M | ¥ -1.12B | ¥ 194.22M | ¥ 4.99B |
| Operating Cash Flow | ¥ -1.10B | ¥ 921.15M | ¥ -93.55M | ¥ 2.91B | ¥ 6.19B |
| Investing Cash Flow | ¥ 32.81M | ¥ -785.18M | ¥ 331.03M | ¥ -2.13B | ¥ -4.13B |
| Financing Cash Flow | ¥ 1.19B | ¥ -66.95M | ¥ -310.73M | ¥ -691.23M | ¥ -2.25B |