| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 69.76B | ¥ 67.81B | ¥ 78.15B | ¥ 76.85B | ¥ 64.83B |
| Gross Profit | ¥ 21.71B | ¥ 20.32B | ¥ 20.44B | ¥ 19.86B | ¥ 17.49B |
| Operating Income | ¥ 4.76B | ¥ 4.08B | ¥ 4.08B | ¥ 5.27B | ¥ 4.33B |
| EBITDA | ¥ 6.67B | ¥ 6.21B | ¥ 6.91B | ¥ 8.16B | ¥ 6.43B |
| Net Income | ¥ 3.29B | ¥ -874.00M | ¥ -5.47B | ¥ 3.85B | ¥ 2.63B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 9.02B | ¥ 11.48B | ¥ 12.68B | ¥ 18.16B | ¥ 23.57B |
| Total Assets | ¥ 85.03B | ¥ 86.99B | ¥ 89.89B | ¥ 103.89B | ¥ 92.02B |
| Total Debt | ¥ 6.23B | ¥ 6.58B | ¥ 7.41B | ¥ 12.58B | ¥ 10.94B |
| Net Debt | ¥ -2.79B | ¥ -4.90B | ¥ -5.27B | ¥ -5.57B | ¥ -12.64B |
| Total Liabilities | ¥ 23.12B | ¥ 27.45B | ¥ 27.82B | ¥ 36.78B | ¥ 31.65B |
| Stockholders' Equity | ¥ 61.89B | ¥ 59.52B | ¥ 62.04B | ¥ 67.09B | ¥ 60.35B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 811.00M | ¥ 1.08B | ¥ 4.54B | ¥ -736.00M | ¥ 4.67B |
| Operating Cash Flow | ¥ 2.61B | ¥ 3.94B | ¥ 6.19B | ¥ 2.04B | ¥ 5.59B |
| Investing Cash Flow | ¥ -2.86B | ¥ -2.69B | ¥ -2.06B | ¥ -8.41B | ¥ -878.00M |
| Financing Cash Flow | ¥ -2.67B | ¥ -2.36B | ¥ -8.26B | ¥ 124.00M | ¥ -3.25B |