| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 43.29B | ¥ 42.92B | ¥ 44.30B | ¥ 41.92B | ¥ 55.07B |
| Gross Profit | ¥ 8.39B | ¥ 8.31B | ¥ 6.67B | ¥ 6.47B | ¥ 22.89B |
| Operating Income | ¥ 1.44B | ¥ 1.87B | ¥ 626.58M | ¥ 345.78M | ¥ 2.37B |
| EBITDA | ¥ 3.42B | ¥ 3.44B | ¥ 2.88B | ¥ 2.86B | ¥ 6.39B |
| Net Income | ¥ 1.49B | ¥ 1.04B | ¥ 446.31M | ¥ 219.96M | ¥ 2.27B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 5.09B | ¥ 6.18B | ¥ 6.33B | ¥ 5.29B | ¥ 7.68B |
| Total Assets | ¥ 60.94B | ¥ 51.40B | ¥ 50.99B | ¥ 51.42B | ¥ 54.21B |
| Total Debt | ¥ 11.19B | ¥ 7.14B | ¥ 8.16B | ¥ 9.17B | ¥ 11.18B |
| Net Debt | ¥ 6.10B | ¥ 964.42M | ¥ 2.50B | ¥ 3.88B | ¥ 3.50B |
| Total Liabilities | ¥ 27.62B | ¥ 20.54B | ¥ 20.89B | ¥ 22.19B | ¥ 24.51B |
| Stockholders' Equity | ¥ 33.33B | ¥ 30.86B | ¥ 30.10B | ¥ 29.23B | ¥ 29.70B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -2.06B | ¥ 3.17B | ¥ 2.73B | ¥ 271.26M | ¥ 3.76B |
| Operating Cash Flow | ¥ -1.67B | ¥ 3.67B | ¥ 3.24B | ¥ 1.09B | ¥ 5.73B |
| Investing Cash Flow | ¥ -2.17B | ¥ -1.65B | ¥ -995.54M | ¥ -1.25B | ¥ -363.07M |
| Financing Cash Flow | ¥ 1.58B | ¥ -1.50B | ¥ -1.40B | ¥ -2.40B | ¥ -5.40B |