| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 47.92B | ¥ 19.63B | ¥ 33.02B | ¥ 36.82B | ¥ 41.46B |
| Gross Profit | ¥ 39.63B | ¥ 20.71B | ¥ 21.49B | ¥ 23.54B | ¥ 33.19B |
| Operating Income | ¥ 18.26B | ¥ 6.85B | ¥ 6.79B | ¥ 17.51B | ¥ 12.83B |
| EBITDA | ¥ 20.22B | ¥ 15.62B | ¥ 19.33B | ¥ 19.88B | ¥ 22.43B |
| Net Income | ¥ 9.54B | ¥ 5.69B | ¥ 6.16B | ¥ 7.60B | ¥ 10.78B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 48.69B | ¥ 88.68K | ¥ 431.90B | ¥ 438.80B | ¥ 427.06B |
| Total Assets | ¥ 784.75B | ¥ 674.72B | ¥ 624.31B | ¥ 648.76B | ¥ 649.80B |
| Total Debt | ¥ 352.36B | ¥ 304.31B | ¥ 280.33B | ¥ 276.96B | ¥ 253.36B |
| Net Debt | ¥ 303.67B | ¥ 239.82B | ¥ 208.19B | ¥ 191.17B | ¥ 187.22B |
| Total Liabilities | ¥ 682.28B | ¥ 559.09B | ¥ 519.41B | ¥ 549.29B | ¥ 565.06B |
| Stockholders' Equity | ¥ 100.00B | ¥ 115.35B | ¥ 104.60B | ¥ 99.19B | ¥ 84.42B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 49.87B | ¥ 40.93B | ¥ -3.88B | ¥ 56.37B | ¥ 808.99M |
| Operating Cash Flow | ¥ 50.62B | ¥ 41.87B | ¥ -2.42B | ¥ 57.96B | ¥ 1.87B |
| Investing Cash Flow | ¥ -33.76B | ¥ -24.31B | ¥ 2.08B | ¥ -23.44B | ¥ -7.33B |
| Financing Cash Flow | ¥ -8.22B | ¥ -8.40B | ¥ -13.71B | ¥ -15.13B | ¥ 25.52B |