| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 7.30B | ¥ 7.09B | ¥ 7.06B | ¥ 6.39B | ¥ 5.37B |
| Gross Profit | ¥ 1.72B | ¥ 1.74B | ¥ 1.75B | ¥ 1.51B | ¥ 1.33B |
| Operating Income | ¥ -32.63M | ¥ 22.46M | ¥ 76.61M | ¥ -58.61M | ¥ -54.18M |
| EBITDA | ¥ 460.34M | ¥ 357.92M | ¥ 427.97M | ¥ 515.37M | ¥ 454.60M |
| Net Income | ¥ 48.33M | ¥ 39.94M | ¥ 78.03M | ¥ 202.34M | ¥ 122.20M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 878.21M | ¥ 924.36M | ¥ 1.00B | ¥ 1.10B | ¥ 964.41M |
| Total Assets | ¥ 6.06B | ¥ 5.68B | ¥ 5.67B | ¥ 6.07B | ¥ 5.09B |
| Total Debt | ¥ 2.41B | ¥ 2.17B | ¥ 2.10B | ¥ 2.61B | ¥ 2.30B |
| Net Debt | ¥ 1.53B | ¥ 1.24B | ¥ 1.09B | ¥ 1.51B | ¥ 1.34B |
| Total Liabilities | ¥ 3.88B | ¥ 3.56B | ¥ 3.59B | ¥ 4.41B | ¥ 3.85B |
| Stockholders' Equity | ¥ 2.12B | ¥ 2.07B | ¥ 2.03B | ¥ 1.62B | ¥ 1.02B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -235.62M | ¥ -134.25M | ¥ 104.57M | ¥ -110.25M | ¥ -30.75M |
| Operating Cash Flow | ¥ 329.89M | ¥ 111.46M | ¥ 177.47M | ¥ 344.56M | ¥ 481.54M |
| Investing Cash Flow | ¥ -573.57M | ¥ -241.49M | ¥ -83.26M | ¥ -467.49M | ¥ -523.09M |
| Financing Cash Flow | ¥ 196.53M | ¥ 54.65M | ¥ -185.26M | ¥ 49.34M | ¥ 278.83M |