| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 18.13B | ¥ 16.02B | ¥ 14.56B | ¥ 12.13B | ¥ 11.45B |
| Gross Profit | ¥ 2.97B | ¥ 2.39B | ¥ 2.18B | ¥ 1.74B | ¥ 1.80B |
| Operating Income | ¥ 632.00M | ¥ 196.00M | ¥ 187.00M | ¥ 154.00M | ¥ 467.88M |
| EBITDA | ¥ 1.15B | ¥ 275.00M | ¥ 620.00M | ¥ 491.00M | ¥ 678.68M |
| Net Income | ¥ 110.00M | ¥ -466.00M | ¥ 100.00M | ¥ -27.00M | ¥ 237.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.52B | ¥ 2.17B | ¥ 1.93B | ¥ 2.17B | ¥ 1.79B |
| Total Assets | ¥ 10.43B | ¥ 9.74B | ¥ 9.53B | ¥ 9.32B | ¥ 7.29B |
| Total Debt | ¥ 5.57B | ¥ 5.37B | ¥ 4.76B | ¥ 4.93B | ¥ 3.38B |
| Net Debt | ¥ 3.06B | ¥ 3.19B | ¥ 2.84B | ¥ 2.75B | ¥ 1.59B |
| Total Liabilities | ¥ 8.62B | ¥ 8.01B | ¥ 7.29B | ¥ 7.14B | ¥ 4.96B |
| Stockholders' Equity | ¥ 1.80B | ¥ 1.74B | ¥ 2.24B | ¥ 2.18B | ¥ 2.33B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 829.00M | ¥ 413.00M | ¥ -114.00M | ¥ -145.00M | ¥ -674.00M |
| Operating Cash Flow | ¥ 1.04B | ¥ 691.00M | ¥ 324.00M | ¥ 297.00M | ¥ 292.00M |
| Investing Cash Flow | ¥ -531.00M | ¥ -916.00M | ¥ -367.00M | ¥ -967.00M | ¥ -251.35M |
| Financing Cash Flow | ¥ -205.00M | ¥ 458.00M | ¥ -208.00M | ¥ 1.04B | ¥ -161.45M |