| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.97B | ¥ 2.06B | ¥ 2.04B | ¥ 1.85B | ¥ 1.95B |
| Gross Profit | ¥ 359.37M | ¥ 321.87M | ¥ 364.37M | ¥ 261.35M | ¥ 352.75M |
| Operating Income | ¥ 113.93M | ¥ 45.91M | ¥ 121.49M | ¥ 28.14M | ¥ 148.38M |
| EBITDA | ¥ 249.78M | ¥ 224.86M | ¥ 305.92M | ¥ 233.79M | ¥ 298.46M |
| Net Income | ¥ 97.01M | ¥ 15.34M | ¥ 121.06M | ¥ 59.70M | ¥ 94.31M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 743.33M | ¥ 678.40M | ¥ 718.52M | ¥ 754.34M | ¥ 770.34M |
| Total Assets | ¥ 2.68B | ¥ 2.74B | ¥ 2.62B | ¥ 2.72B | ¥ 2.70B |
| Total Debt | ¥ 326.21M | ¥ 320.66M | ¥ 426.58M | ¥ 429.92M | ¥ 494.54M |
| Net Debt | ¥ 92.51M | ¥ 78.05M | ¥ 121.41M | ¥ 165.58M | ¥ 257.19M |
| Total Liabilities | ¥ 1.15B | ¥ 1.28B | ¥ 1.13B | ¥ 1.22B | ¥ 1.23B |
| Stockholders' Equity | ¥ 1.51B | ¥ 1.44B | ¥ 1.42B | ¥ 1.49B | ¥ 1.43B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 234.48M | ¥ 193.15M | ¥ 73.31M | ¥ 106.20M | ¥ 162.19M |
| Operating Cash Flow | ¥ 282.66M | ¥ 280.13M | ¥ 204.19M | ¥ 221.40M | ¥ 333.37M |
| Investing Cash Flow | ¥ -238.75M | ¥ -87.33M | ¥ -107.72M | ¥ -83.16M | ¥ -299.33M |
| Financing Cash Flow | ¥ -46.31M | ¥ -251.71M | ¥ -55.56M | ¥ -110.88M | ¥ 23.27M |