| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 14.16B | ¥ 13.52B | ¥ 13.63B | ¥ 13.17B | ¥ 14.29B |
| Gross Profit | ¥ 3.57B | ¥ 3.50B | ¥ 3.06B | ¥ 3.24B | ¥ 4.19B |
| Operating Income | ¥ 1.13B | ¥ 1.10B | ¥ 698.66M | ¥ 1.11B | ¥ 1.99B |
| EBITDA | ¥ 1.39B | ¥ 1.75B | ¥ 1.21B | ¥ 1.56B | ¥ 2.36B |
| Net Income | ¥ 1.13B | ¥ 1.14B | ¥ 731.84M | ¥ 1.02B | ¥ 1.58B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.71B | ¥ 2.75B | ¥ 5.39B | ¥ 6.37B | ¥ 7.82B |
| Total Assets | ¥ 19.88B | ¥ 18.51B | ¥ 19.59B | ¥ 19.98B | ¥ 19.97B |
| Total Debt | ¥ 1.57B | ¥ 543.47M | ¥ 541.73M | ¥ 660.83M | ¥ 874.42M |
| Net Debt | ¥ -2.14B | ¥ -2.21B | ¥ -4.85B | ¥ -5.70B | ¥ -6.94B |
| Total Liabilities | ¥ 5.10B | ¥ 4.21B | ¥ 5.48B | ¥ 6.05B | ¥ 6.51B |
| Stockholders' Equity | ¥ 14.77B | ¥ 14.30B | ¥ 14.11B | ¥ 13.93B | ¥ 13.46B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 658.75M | ¥ -1.69B | ¥ -119.25M | ¥ -409.06M | ¥ 1.36B |
| Operating Cash Flow | ¥ 1.63B | ¥ -667.59M | ¥ 454.24M | ¥ 228.02M | ¥ 1.80B |
| Investing Cash Flow | ¥ -900.66M | ¥ -884.18M | ¥ -774.76M | ¥ -915.24M | ¥ -458.94M |
| Financing Cash Flow | ¥ 324.42M | ¥ -964.33M | ¥ -675.83M | ¥ -866.81M | ¥ -71.51M |