| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 185.77B | ¥ 168.43B | ¥ 169.92B | ¥ 166.63B | ¥ 158.19B |
| Gross Profit | ¥ 55.67B | ¥ 50.65B | ¥ 50.36B | ¥ 49.89B | ¥ 46.84B |
| Operating Income | ¥ 4.23B | ¥ 1.92B | ¥ 2.25B | ¥ 3.53B | ¥ 4.15B |
| EBITDA | ¥ 9.43B | ¥ 7.35B | ¥ 8.65B | ¥ 12.03B | ¥ 11.48B |
| Net Income | ¥ 2.76B | ¥ -3.02B | ¥ 29.00M | ¥ 4.12B | ¥ 3.20B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 12.89B | ¥ 8.20B | ¥ 9.90B | ¥ 10.75B | ¥ 14.85B |
| Total Assets | ¥ 209.47B | ¥ 206.13B | ¥ 217.10B | ¥ 206.49B | ¥ 187.68B |
| Total Debt | ¥ 62.17B | ¥ 75.48B | ¥ 76.91B | ¥ 68.19B | ¥ 62.18B |
| Net Debt | ¥ 49.28B | ¥ 67.28B | ¥ 67.06B | ¥ 57.44B | ¥ 47.33B |
| Total Liabilities | ¥ 131.04B | ¥ 134.30B | ¥ 142.89B | ¥ 134.15B | ¥ 121.13B |
| Stockholders' Equity | ¥ 73.80B | ¥ 67.57B | ¥ 69.34B | ¥ 68.01B | ¥ 64.79B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 16.89B | ¥ 3.12B | ¥ -8.22B | ¥ -8.18B | ¥ 9.59B |
| Operating Cash Flow | ¥ 23.46B | ¥ 8.82B | ¥ -2.46B | ¥ -3.38B | ¥ 14.23B |
| Investing Cash Flow | ¥ -4.44B | ¥ -5.84B | ¥ -5.42B | ¥ -2.98B | ¥ -2.04B |
| Financing Cash Flow | ¥ -15.13B | ¥ -5.10B | ¥ 6.72B | ¥ 2.03B | ¥ -8.34B |