| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.58B | ¥ 1.94B | ¥ 1.93B | ¥ 1.49B | ¥ 2.04B |
| Gross Profit | ¥ 143.38M | ¥ 213.72M | ¥ 180.29M | ¥ 35.66M | ¥ 234.20M |
| Operating Income | ¥ 53.87M | ¥ 126.52M | ¥ 108.18M | ¥ -23.29M | ¥ 157.59M |
| EBITDA | ¥ 77.69M | ¥ 155.17M | ¥ 140.35M | ¥ 10.83M | ¥ 199.94M |
| Net Income | ¥ 39.02M | ¥ 92.70M | ¥ 77.45M | ¥ -31.25M | ¥ 98.10M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 211.45M | ¥ 239.10M | ¥ 168.99M | ¥ 213.32M | ¥ 216.06M |
| Total Assets | ¥ 1.69B | ¥ 1.70B | ¥ 1.78B | ¥ 1.65B | ¥ 1.91B |
| Total Debt | ¥ 645.66M | ¥ 378.42M | ¥ 531.21M | ¥ 458.62M | ¥ 533.68M |
| Net Debt | ¥ 434.21M | ¥ 139.32M | ¥ 362.22M | ¥ 245.30M | ¥ 317.62M |
| Total Liabilities | ¥ 771.22M | ¥ 822.09M | ¥ 996.09M | ¥ 941.60M | ¥ 1.15B |
| Stockholders' Equity | ¥ 915.00M | ¥ 875.06M | ¥ 782.28M | ¥ 704.57M | ¥ 761.22M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -70.31M | ¥ 232.21M | ¥ -59.64M | ¥ 120.14M | ¥ 39.26M |
| Operating Cash Flow | ¥ -52.90M | ¥ 247.47M | ¥ -33.57M | ¥ 143.77M | ¥ 121.52M |
| Investing Cash Flow | ¥ -15.51M | ¥ -13.14M | ¥ -44.48M | ¥ -22.28M | ¥ -80.46M |
| Financing Cash Flow | ¥ 50.70M | ¥ -171.72M | ¥ 19.20M | ¥ -121.97M | ¥ -62.52M |