| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 13.63B | ¥ 11.80B | ¥ 11.54B | ¥ 10.93B | ¥ 9.85B |
| Gross Profit | ¥ 6.14B | ¥ 5.30B | ¥ 5.16B | ¥ 5.15B | ¥ 4.13B |
| Operating Income | ¥ 590.00M | ¥ 145.00M | ¥ 139.00M | ¥ 57.00M | ¥ -860.00M |
| EBITDA | ¥ 1.30B | ¥ 776.00M | ¥ 715.00M | ¥ 600.00M | ¥ -62.00M |
| Net Income | ¥ 395.00M | ¥ 1.46B | ¥ 438.00M | ¥ 246.00M | ¥ -1.27B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.77B | ¥ 4.24B | ¥ 2.12B | ¥ 2.28B | ¥ 2.03B |
| Total Assets | ¥ 21.91B | ¥ 21.53B | ¥ 21.18B | ¥ 21.11B | ¥ 19.45B |
| Total Debt | ¥ 1.22B | ¥ 1.49B | ¥ 3.22B | ¥ 4.10B | ¥ 3.53B |
| Net Debt | ¥ -2.56B | ¥ -2.75B | ¥ 1.10B | ¥ 1.83B | ¥ 1.50B |
| Total Liabilities | ¥ 5.30B | ¥ 5.61B | ¥ 7.06B | ¥ 7.72B | ¥ 6.72B |
| Stockholders' Equity | ¥ 16.31B | ¥ 15.71B | ¥ 13.95B | ¥ 13.28B | ¥ 12.62B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 264.00M | ¥ -191.00M | ¥ 107.00M | ¥ -508.00M | ¥ -637.00M |
| Operating Cash Flow | ¥ 594.00M | ¥ 330.00M | ¥ 340.00M | ¥ -230.00M | ¥ -498.00M |
| Investing Cash Flow | ¥ -584.00M | ¥ 3.95B | ¥ 431.00M | ¥ -160.00M | ¥ -2.00M |
| Financing Cash Flow | ¥ -530.00M | ¥ -2.27B | ¥ -984.00M | ¥ 569.00M | ¥ -374.00M |