| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.53B | ¥ 1.50B | ¥ 1.76B | ¥ 2.16B | ¥ 2.02B |
| Gross Profit | ¥ 293.27M | ¥ 301.22M | ¥ 336.05M | ¥ 488.80M | ¥ 479.01M |
| Operating Income | ¥ 54.15M | ¥ 35.18M | ¥ -29.99M | ¥ 116.37M | ¥ 311.92M |
| EBITDA | ¥ 73.05M | ¥ 70.71M | ¥ 25.15M | ¥ 159.79M | ¥ 130.62M |
| Net Income | ¥ 33.80M | ¥ 16.08M | ¥ -113.47M | ¥ 87.46M | ¥ 277.30M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 276.59M | ¥ 167.81M | ¥ 173.76M | ¥ 148.13M | ¥ 219.74M |
| Total Assets | ¥ 2.13B | ¥ 2.08B | ¥ 2.16B | ¥ 2.39B | ¥ 2.04B |
| Total Debt | ¥ 343.82M | ¥ 401.95M | ¥ 496.20M | ¥ 336.55M | ¥ 155.22M |
| Net Debt | ¥ 67.23M | ¥ 235.15M | ¥ 332.43M | ¥ 202.92M | ¥ -43.22M |
| Total Liabilities | ¥ 1.30B | ¥ 1.29B | ¥ 1.38B | ¥ 1.51B | ¥ 1.26B |
| Stockholders' Equity | ¥ 822.90M | ¥ 791.41M | ¥ 773.01M | ¥ 896.94M | ¥ 786.58M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 99.74M | ¥ 78.31M | ¥ -133.59M | ¥ -155.25M | ¥ -204.02M |
| Operating Cash Flow | ¥ 128.24M | ¥ 98.81M | ¥ -62.65M | ¥ -37.93M | ¥ -103.45M |
| Investing Cash Flow | ¥ -15.58M | ¥ 4.43M | ¥ -54.47M | ¥ -153.14M | ¥ 65.02M |
| Financing Cash Flow | ¥ -42.76M | ¥ -101.32M | ¥ 147.12M | ¥ 125.30M | ¥ 59.35M |