| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.61B | ¥ 3.67B | ¥ 4.08B | ¥ 4.59B | ¥ 5.40B |
| Gross Profit | ¥ 1.32B | ¥ 1.31B | ¥ 1.39B | ¥ 1.39B | ¥ 1.64B |
| Operating Income | ¥ 900.34M | ¥ 696.73M | ¥ 825.29M | ¥ 796.58M | ¥ 1.21B |
| EBITDA | ¥ 1.18B | ¥ 1.03B | ¥ 1.02B | ¥ 1.15B | ¥ 1.63B |
| Net Income | ¥ 267.40M | ¥ 234.12M | ¥ 285.38M | ¥ 1.69B | ¥ 510.75M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 493.36M | ¥ 659.30M | ¥ 2.29B | ¥ 2.95B | ¥ 2.81B |
| Total Assets | ¥ 21.21B | ¥ 20.88B | ¥ 20.29B | ¥ 20.14B | ¥ 26.17B |
| Total Debt | ¥ 10.95B | ¥ 10.65B | ¥ 10.52B | ¥ 10.14B | ¥ 14.05B |
| Net Debt | ¥ 10.45B | ¥ 9.99B | ¥ 9.85B | ¥ 8.63B | ¥ 12.36B |
| Total Liabilities | ¥ 13.92B | ¥ 13.89B | ¥ 13.59B | ¥ 13.45B | ¥ 18.46B |
| Stockholders' Equity | ¥ 6.95B | ¥ 6.66B | ¥ 6.43B | ¥ 6.49B | ¥ 6.21B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -269.66M | ¥ 55.54M | ¥ -675.47M | ¥ -520.63M | ¥ -876.66M |
| Operating Cash Flow | ¥ -255.48M | ¥ 297.55M | ¥ -385.22M | ¥ -231.99M | ¥ -445.07M |
| Investing Cash Flow | ¥ -187.51M | ¥ -214.60M | ¥ -237.41M | ¥ 7.60B | ¥ -1.33B |
| Financing Cash Flow | ¥ 273.43M | ¥ -81.85M | ¥ -219.55M | ¥ -7.50B | ¥ 764.84M |