| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 60.45B | ¥ 58.51B | ¥ 60.16B | ¥ 58.91B | ¥ 62.13B |
| Gross Profit | ¥ 21.20B | ¥ 20.46B | ¥ 20.94B | ¥ 21.63B | ¥ 22.25B |
| Operating Income | ¥ 285.00M | ¥ 309.00M | ¥ 968.00M | ¥ 2.04B | ¥ 2.02B |
| EBITDA | ¥ 1.12B | ¥ 1.14B | ¥ 1.77B | ¥ 2.67B | ¥ 2.80B |
| Net Income | ¥ 11.00M | ¥ 206.00M | ¥ 589.00M | ¥ 1.43B | ¥ 1.41B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.69B | ¥ 4.12B | ¥ 4.40B | ¥ 9.68B | ¥ 13.75B |
| Total Assets | ¥ 34.67B | ¥ 34.74B | ¥ 35.54B | ¥ 38.26B | ¥ 40.05B |
| Total Debt | ¥ 4.84B | ¥ 5.15B | ¥ 5.54B | ¥ 8.23B | ¥ 11.55B |
| Net Debt | ¥ 1.15B | ¥ 1.03B | ¥ 1.14B | ¥ -1.45B | ¥ -2.21B |
| Total Liabilities | ¥ 18.34B | ¥ 18.27B | ¥ 18.95B | ¥ 22.08B | ¥ 24.93B |
| Stockholders' Equity | ¥ 16.33B | ¥ 16.48B | ¥ 16.59B | ¥ 16.18B | ¥ 15.12B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -372.00M | ¥ 457.00M | ¥ -2.26B | ¥ -154.00M | ¥ 6.77B |
| Operating Cash Flow | ¥ 416.00M | ¥ 982.00M | ¥ -42.00M | ¥ 838.00M | ¥ 6.89B |
| Investing Cash Flow | ¥ -216.00M | ¥ -546.00M | ¥ -2.20B | ¥ -1.19B | ¥ -148.00M |
| Financing Cash Flow | ¥ -630.00M | ¥ -709.00M | ¥ -3.04B | ¥ -3.73B | ¥ -2.91B |