| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.29B | ¥ 4.73B | ¥ 3.44B | ¥ 3.70B | ¥ 3.34B |
| Gross Profit | ¥ 1.04B | ¥ 1.47B | ¥ 1.07B | ¥ 1.15B | ¥ 1.00B |
| Operating Income | ¥ 506.65M | ¥ 890.59M | ¥ 548.44M | ¥ 628.53M | ¥ 451.30M |
| EBITDA | ¥ 742.45M | ¥ 1.12B | ¥ 748.00M | ¥ 847.28M | ¥ 636.85M |
| Net Income | ¥ 280.13M | ¥ 529.85M | ¥ 326.99M | ¥ 375.58M | ¥ 258.52M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.31B | ¥ 1.78B | ¥ 920.87M | ¥ 964.11M | ¥ 1.03B |
| Total Assets | ¥ 15.19B | ¥ 14.40B | ¥ 13.49B | ¥ 13.15B | ¥ 13.42B |
| Total Debt | ¥ 9.69B | ¥ 8.79B | ¥ 8.56B | ¥ 8.36B | ¥ 9.02B |
| Net Debt | ¥ 8.37B | ¥ 7.01B | ¥ 7.64B | ¥ 7.39B | ¥ 7.99B |
| Total Liabilities | ¥ 10.46B | ¥ 9.84B | ¥ 9.35B | ¥ 9.25B | ¥ 9.69B |
| Stockholders' Equity | ¥ 4.73B | ¥ 4.56B | ¥ 4.14B | ¥ 3.91B | ¥ 3.74B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.24B | ¥ 841.93M | ¥ -126.25M | ¥ 719.45M | ¥ -939.60M |
| Operating Cash Flow | ¥ 449.15M | ¥ 2.09B | ¥ 840.21M | ¥ 1.17B | ¥ 375.17M |
| Investing Cash Flow | ¥ -1.70B | ¥ -1.35B | ¥ -992.17M | ¥ -473.38M | ¥ -1.41B |
| Financing Cash Flow | ¥ 784.61M | ¥ 118.27M | ¥ 108.72M | ¥ -757.23M | ¥ 806.27M |