| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 25.20B | ¥ 27.63B | ¥ 15.69B | ¥ 25.63B | ¥ 37.17B |
| Gross Profit | ¥ 4.83B | ¥ 4.82B | ¥ 4.83B | ¥ 7.27B | ¥ 10.85B |
| Operating Income | ¥ 2.07B | ¥ 1.79B | ¥ 1.41B | ¥ 9.03B | ¥ 8.03B |
| EBITDA | ¥ 8.70B | ¥ 8.59B | ¥ 7.81B | ¥ 9.62B | ¥ 11.75B |
| Net Income | ¥ 1.61B | ¥ 1.69B | ¥ 1.41B | ¥ 3.92B | ¥ 6.09B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 10.28B | ¥ 8.74B | ¥ 13.69B | ¥ 16.20B | ¥ 19.09B |
| Total Assets | ¥ 131.59B | ¥ 126.37B | ¥ 125.93B | ¥ 128.15B | ¥ 132.62B |
| Total Debt | ¥ 66.46B | ¥ 72.12B | ¥ 76.54B | ¥ 93.18B | ¥ 91.29B |
| Net Debt | ¥ 56.19B | ¥ 63.42B | ¥ 63.52B | ¥ 77.62B | ¥ 73.27B |
| Total Liabilities | ¥ 100.36B | ¥ 95.76B | ¥ 96.65B | ¥ 99.25B | ¥ 99.93B |
| Stockholders' Equity | ¥ 30.79B | ¥ 30.30B | ¥ 29.28B | ¥ 28.89B | ¥ 32.69B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -4.45B | ¥ -3.21B | ¥ -433.22M | ¥ 110.19M | ¥ -19.75B |
| Operating Cash Flow | ¥ 5.19B | ¥ 6.70B | ¥ 5.31B | ¥ 11.21B | ¥ 14.58B |
| Investing Cash Flow | ¥ -5.41B | ¥ -3.11B | ¥ 962.73M | ¥ -300.66M | ¥ -15.21B |
| Financing Cash Flow | ¥ 1.72B | ¥ -8.29B | ¥ -8.93B | ¥ -14.49B | ¥ 5.90B |