| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.28B | ¥ 2.29B | ¥ 2.48B | ¥ 2.39B | ¥ 2.19B |
| Gross Profit | ¥ 694.24M | ¥ 657.21M | ¥ 674.37M | ¥ 652.14M | ¥ 703.57M |
| Operating Income | ¥ 74.08M | ¥ 36.04M | ¥ 82.98M | ¥ 54.01M | ¥ 96.66M |
| EBITDA | ¥ 164.25M | ¥ 179.55M | ¥ 207.22M | ¥ 135.11M | ¥ 149.55M |
| Net Income | ¥ 71.27M | ¥ 49.70M | ¥ 120.41M | ¥ 76.62M | ¥ 144.56M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.47B | ¥ 917.00M | ¥ 708.12M | ¥ 758.79M | ¥ 1.35B |
| Total Assets | ¥ 5.80B | ¥ 6.68B | ¥ 7.05B | ¥ 5.17B | ¥ 6.14B |
| Total Debt | ¥ 1.28B | ¥ 2.15B | ¥ 2.52B | ¥ 804.10M | ¥ 1.80B |
| Net Debt | ¥ -194.27M | ¥ 1.23B | ¥ 1.81B | ¥ 45.31M | ¥ 446.61M |
| Total Liabilities | ¥ 2.43B | ¥ 3.34B | ¥ 3.78B | ¥ 1.99B | ¥ 2.95B |
| Stockholders' Equity | ¥ 3.37B | ¥ 3.35B | ¥ 3.27B | ¥ 3.18B | ¥ 3.19B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.41B | ¥ 620.96M | ¥ -1.80B | ¥ 394.23M | ¥ -440.50M |
| Operating Cash Flow | ¥ 1.41B | ¥ 637.43M | ¥ -1.80B | ¥ 394.23M | ¥ -416.26M |
| Investing Cash Flow | ¥ 103.22M | ¥ -11.11M | ¥ 173.91M | ¥ 69.84M | ¥ 411.41M |
| Financing Cash Flow | ¥ -938.86M | ¥ -428.22M | ¥ 1.58B | ¥ -1.07B | ¥ -255.23M |