| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 17.44B | ¥ 18.07B | ¥ 17.90B | ¥ 13.24B | ¥ 13.42B |
| Gross Profit | ¥ 6.47B | ¥ 6.93B | ¥ 7.07B | ¥ 5.22B | ¥ 5.70B |
| Operating Income | ¥ -56.00M | ¥ 531.52M | ¥ 573.61M | ¥ 664.16M | ¥ 1.26B |
| EBITDA | ¥ 787.00M | ¥ 1.45B | ¥ 1.54B | ¥ 1.18B | ¥ 1.65B |
| Net Income | ¥ -1.73B | ¥ 40.88M | ¥ 88.95M | ¥ 377.54M | ¥ 854.08M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.09B | ¥ 3.32B | ¥ 2.85B | ¥ 2.17B | ¥ 2.07B |
| Total Assets | ¥ 18.74B | ¥ 20.09B | ¥ 19.26B | ¥ 13.65B | ¥ 10.83B |
| Total Debt | ¥ 9.34B | ¥ 8.16B | ¥ 7.93B | ¥ 3.73B | ¥ 2.55B |
| Net Debt | ¥ 6.25B | ¥ 4.84B | ¥ 5.08B | ¥ 1.56B | ¥ 481.11M |
| Total Liabilities | ¥ 11.32B | ¥ 11.47B | ¥ 11.34B | ¥ 7.06B | ¥ 4.92B |
| Stockholders' Equity | ¥ 5.64B | ¥ 7.17B | ¥ 6.66B | ¥ 6.49B | ¥ 5.84B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 203.00M | ¥ 346.10M | ¥ 588.09M | ¥ -853.74M | ¥ 408.26M |
| Operating Cash Flow | ¥ 601.00M | ¥ 584.57M | ¥ 817.10M | ¥ -586.56M | ¥ 637.06M |
| Investing Cash Flow | ¥ -690.00M | ¥ -241.61M | ¥ -2.44B | ¥ -175.71M | ¥ -478.30M |
| Financing Cash Flow | ¥ -113.00M | ¥ 15.11M | ¥ 2.23B | ¥ 726.05M | ¥ -937.05M |