| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.46B | ¥ 1.36B | ¥ 1.27B | ¥ 1.37B | ¥ 1.18B |
| Gross Profit | ¥ 600.89M | ¥ 556.56M | ¥ 552.35M | ¥ 728.59M | ¥ 681.21M |
| Operating Income | ¥ 281.35M | ¥ 212.63M | ¥ 139.30M | ¥ 220.65M | ¥ 215.89M |
| EBITDA | ¥ 806.15M | ¥ 492.30M | ¥ -340.00M | ¥ 529.68M | ¥ 465.51M |
| Net Income | ¥ 126.74M | ¥ 64.72M | ¥ -900.64M | ¥ -611.61M | ¥ -348.25M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 760.93M | ¥ 795.96M | ¥ 737.08M | ¥ 505.80M | ¥ 608.92M |
| Total Assets | ¥ 3.91B | ¥ 3.51B | ¥ 3.31B | ¥ 3.41B | ¥ 3.80B |
| Total Debt | ¥ 2.37B | ¥ 2.08B | ¥ 1.92B | ¥ 4.68B | ¥ 4.21B |
| Net Debt | ¥ 1.82B | ¥ 1.53B | ¥ 1.43B | ¥ 4.62B | ¥ 4.44B |
| Total Liabilities | ¥ 2.57B | ¥ 2.28B | ¥ 2.08B | ¥ 5.56B | ¥ 5.41B |
| Stockholders' Equity | ¥ 1.34B | ¥ 1.24B | ¥ 1.23B | ¥ -1.91B | ¥ -1.32B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 178.32M | ¥ 390.06M | ¥ 298.66M | ¥ 498.04M | ¥ -427.15M |
| Operating Cash Flow | ¥ 178.32M | ¥ 391.49M | ¥ 298.66M | ¥ 498.04M | ¥ -425.67M |
| Investing Cash Flow | ¥ 48.90M | ¥ 11.33M | ¥ -214.11M | ¥ 1.48M | ¥ 86.28M |
| Financing Cash Flow | ¥ -209.85M | ¥ -338.12M | ¥ -101.68M | ¥ -636.05M | ¥ -47.08M |