| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 715.28B | ¥ 717.25B | ¥ 628.11B | ¥ 539.61B | ¥ 451.22B |
| Gross Profit | ¥ 288.18B | ¥ 310.05B | ¥ 289.17B | ¥ 236.07B | ¥ 155.91B |
| Operating Income | ¥ 16.81B | ¥ 41.99B | ¥ 57.95B | ¥ 46.60B | ¥ -25.43B |
| EBITDA | ¥ 52.57B | ¥ 86.17B | ¥ 85.64B | ¥ 82.10B | ¥ -17.85B |
| Net Income | ¥ 6.12B | ¥ 32.57B | ¥ 44.94B | ¥ 42.68B | ¥ -34.50B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 163.59B | ¥ 206.64B | ¥ 212.58B | ¥ 371.23B | ¥ 352.98B |
| Total Assets | ¥ 1.11T | ¥ 1.15T | ¥ 1.05T | ¥ 1.04T | ¥ 989.74B |
| Total Debt | ¥ 193.57B | ¥ 166.71B | ¥ 134.02B | ¥ 130.06B | ¥ 134.07B |
| Net Debt | ¥ 29.98B | ¥ -39.94B | ¥ -77.32B | ¥ -240.22B | ¥ -217.72B |
| Total Liabilities | ¥ 471.29B | ¥ 462.02B | ¥ 431.92B | ¥ 439.60B | ¥ 451.01B |
| Stockholders' Equity | ¥ 637.98B | ¥ 683.79B | ¥ 614.97B | ¥ 597.68B | ¥ 537.59B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -3.90B | ¥ -24.45B | ¥ -33.01B | ¥ 7.53B | ¥ -18.13B |
| Operating Cash Flow | ¥ 48.26B | ¥ 30.77B | ¥ 15.00M | ¥ 31.35B | ¥ 4.97B |
| Investing Cash Flow | ¥ -69.99B | ¥ -41.41B | ¥ -112.15B | ¥ -385.00M | ¥ 18.02B |
| Financing Cash Flow | ¥ -19.81B | ¥ -8.94B | ¥ -56.21B | ¥ -26.15B | ¥ -4.99B |