| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 5.85B | ¥ 5.83B | ¥ 6.42B | ¥ 6.20B | ¥ 6.53B |
| Gross Profit | ¥ 695.44M | ¥ 733.41M | ¥ 662.69M | ¥ 680.91M | ¥ 661.78M |
| Operating Income | ¥ 62.09M | ¥ 116.48M | ¥ 101.67M | ¥ 149.56M | ¥ 148.61M |
| EBITDA | ¥ 259.94M | ¥ 244.62M | ¥ 242.24M | ¥ 295.69M | ¥ 311.11M |
| Net Income | ¥ -1.52M | ¥ 58.83M | ¥ 47.02M | ¥ 91.85M | ¥ 155.47M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 532.59M | ¥ 547.71M | ¥ 621.26M | ¥ 532.27M | ¥ 625.06M |
| Total Assets | ¥ 3.64B | ¥ 3.88B | ¥ 3.78B | ¥ 3.57B | ¥ 3.44B |
| Total Debt | ¥ 468.35M | ¥ 597.88M | ¥ 561.10M | ¥ 408.96M | ¥ 441.46M |
| Net Debt | ¥ -64.24M | ¥ 128.13M | ¥ 34.16M | ¥ -123.32M | ¥ -183.60M |
| Total Liabilities | ¥ 1.21B | ¥ 1.45B | ¥ 1.40B | ¥ 1.25B | ¥ 1.17B |
| Stockholders' Equity | ¥ 2.17B | ¥ 2.17B | ¥ 2.12B | ¥ 2.07B | ¥ 2.00B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 192.42M | ¥ -62.98M | ¥ -139.03M | ¥ -34.05M | ¥ 30.06M |
| Operating Cash Flow | ¥ 356.13M | ¥ 306.15M | ¥ 407.25M | ¥ 341.16M | ¥ 236.52M |
| Investing Cash Flow | ¥ -119.03M | ¥ -342.26M | ¥ -531.45M | ¥ -347.73M | ¥ -144.70M |
| Financing Cash Flow | ¥ -174.20M | ¥ -21.29M | ¥ 118.60M | ¥ -87.72M | ¥ -100.90M |