| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 4.01B | ¥ 3.86B | ¥ 3.22B | ¥ 3.38B | ¥ 2.83B |
| Gross Profit | ¥ 351.53M | ¥ 391.02M | ¥ 336.98M | ¥ 657.90M | ¥ 476.12M |
| Operating Income | ¥ 35.29M | ¥ 31.55M | ¥ 9.47M | ¥ 323.13M | ¥ 172.00M |
| EBITDA | ¥ 57.71M | ¥ 39.42M | ¥ 17.34M | ¥ 329.44M | ¥ 176.11M |
| Net Income | ¥ 12.39M | ¥ 12.75M | ¥ 2.72M | ¥ 274.63M | ¥ 130.71M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 167.57M | ¥ 101.73M | ¥ 77.84M | ¥ 103.30M | ¥ 58.02M |
| Total Assets | ¥ 2.07B | ¥ 2.05B | ¥ 1.74B | ¥ 1.68B | ¥ 1.37B |
| Total Debt | ¥ 859.52M | ¥ 862.35M | ¥ 718.32M | ¥ 663.43M | ¥ 700.00M |
| Net Debt | ¥ 692.45M | ¥ 760.89M | ¥ 640.93M | ¥ 560.25M | ¥ 641.98M |
| Total Liabilities | ¥ 1.43B | ¥ 1.42B | ¥ 1.16B | ¥ 1.08B | ¥ 1.03B |
| Stockholders' Equity | ¥ 599.45M | ¥ 585.78M | ¥ 581.42M | ¥ 602.62M | ¥ 339.08M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 95.31M | ¥ -63.40M | ¥ -19.81M | ¥ -40.29M | ¥ -337.51M |
| Operating Cash Flow | ¥ 240.47M | ¥ 61.04M | ¥ 120.07M | ¥ 234.08M | ¥ -122.53M |
| Investing Cash Flow | ¥ -149.35M | ¥ -158.51M | ¥ -140.43M | ¥ -197.72M | ¥ -164.18M |
| Financing Cash Flow | ¥ -79.27M | ¥ 126.98M | ¥ -4.97M | ¥ 9.07M | ¥ 284.99M |