| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 16.42B | ¥ 17.09B | ¥ 20.82B | ¥ 21.38B | ¥ 19.47B |
| Gross Profit | ¥ 4.11B | ¥ 3.83B | ¥ 4.05B | ¥ 4.04B | ¥ 3.66B |
| Operating Income | ¥ 279.39M | ¥ 90.13M | ¥ 113.34M | ¥ 483.82M | ¥ 376.60M |
| EBITDA | ¥ 530.30M | ¥ 13.69M | ¥ 236.60M | ¥ 530.15M | ¥ 538.10M |
| Net Income | ¥ 153.32M | ¥ -369.36M | ¥ 44.43M | ¥ 287.65M | ¥ 308.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.51B | ¥ 2.46B | ¥ 2.63B | ¥ 2.02B | ¥ 2.00B |
| Total Assets | ¥ 9.06B | ¥ 13.25B | ¥ 7.23B | ¥ 5.81B | ¥ 5.14B |
| Total Debt | ¥ 4.49B | ¥ 8.47B | ¥ 1.85B | ¥ 509.55M | ¥ 376.74M |
| Net Debt | ¥ 981.12M | ¥ 6.01B | ¥ -779.07M | ¥ -1.51B | ¥ -1.62B |
| Total Liabilities | ¥ 6.14B | ¥ 10.49B | ¥ 4.11B | ¥ 2.74B | ¥ 2.36B |
| Stockholders' Equity | ¥ 2.92B | ¥ 2.76B | ¥ 3.12B | ¥ 3.07B | ¥ 2.78B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -257.16M | ¥ -2.53B | ¥ -177.01M | ¥ 580.55M | ¥ 194.03M |
| Operating Cash Flow | ¥ -13.50M | ¥ -1.76B | ¥ 436.45M | ¥ 652.22M | ¥ 244.76M |
| Investing Cash Flow | ¥ 1.92B | ¥ -1.49B | ¥ -1.10B | ¥ -742.38M | ¥ -188.07M |
| Financing Cash Flow | ¥ -861.67M | ¥ 3.09B | ¥ 1.28B | ¥ 106.57M | ¥ -170.97M |