| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.02B | ¥ 1.88B | ¥ 1.79B | ¥ 1.67B | ¥ 1.58B |
| Gross Profit | ¥ 785.31M | ¥ 772.42M | ¥ 783.88M | ¥ 744.24M | ¥ 684.72M |
| Operating Income | ¥ 127.49M | ¥ 67.16M | ¥ 59.59M | ¥ 41.46M | ¥ -60.36M |
| EBITDA | ¥ 147.77M | ¥ 94.68M | ¥ 87.78M | ¥ 107.36M | ¥ -208.07M |
| Net Income | ¥ 95.88M | ¥ 73.42M | ¥ 44.96M | ¥ 49.24M | ¥ -280.54M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 803.66M | ¥ 824.30M | ¥ 878.86M | ¥ 822.28M | ¥ 853.15M |
| Total Assets | ¥ 1.40B | ¥ 1.34B | ¥ 1.36B | ¥ 1.33B | ¥ 1.40B |
| Total Debt | ¥ 580.47M | ¥ 595.48M | ¥ 650.49M | ¥ 705.50M | ¥ 755.00M |
| Net Debt | ¥ -223.19M | ¥ -228.82M | ¥ -228.37M | ¥ -116.78M | ¥ -98.16M |
| Total Liabilities | ¥ 877.09M | ¥ 871.69M | ¥ 957.67M | ¥ 978.71M | ¥ 1.05B |
| Stockholders' Equity | ¥ 520.61M | ¥ 465.27M | ¥ 395.37M | ¥ 350.53M | ¥ 351.20M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 53.49M | ¥ 11.12M | ¥ 105.01M | ¥ 11.60M | ¥ -120.78M |
| Operating Cash Flow | ¥ 116.35M | ¥ 21.83M | ¥ 111.27M | ¥ 58.30M | ¥ -92.68M |
| Investing Cash Flow | ¥ -76.89M | ¥ -19.87M | ¥ -1.41M | ¥ -40.07M | ¥ 225.08M |
| Financing Cash Flow | ¥ -60.10M | ¥ -55.44M | ¥ -55.01M | ¥ -49.50M | ¥ -45.07M |