| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 17.69B | ¥ 18.63B | ¥ 20.25B | ¥ 20.31B | ¥ 16.68B |
| Gross Profit | ¥ 9.04B | ¥ 11.79B | ¥ 13.87B | ¥ 14.12B | ¥ 10.21B |
| Operating Income | ¥ 10.52B | ¥ 10.03B | ¥ 12.01B | ¥ 12.21B | ¥ 8.52B |
| EBITDA | ¥ 10.66B | ¥ 11.93B | ¥ 13.84B | ¥ 13.99B | ¥ 10.55B |
| Net Income | ¥ 9.59B | ¥ 9.16B | ¥ 11.15B | ¥ 11.41B | ¥ 7.62B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.68B | ¥ 1.10B | ¥ 5.56B | ¥ 3.09B | ¥ 987.62M |
| Total Assets | ¥ 244.31B | ¥ 249.95B | ¥ 241.45B | ¥ 224.64B | ¥ 235.04B |
| Total Debt | ¥ 106.50B | ¥ 111.50B | ¥ 104.50B | ¥ 93.00B | ¥ 105.60B |
| Net Debt | ¥ 102.82B | ¥ 110.40B | ¥ 98.94B | ¥ 89.91B | ¥ 104.61B |
| Total Liabilities | ¥ 120.70B | ¥ 125.30B | ¥ 118.64B | ¥ 105.10B | ¥ 119.51B |
| Stockholders' Equity | ¥ 123.61B | ¥ 124.65B | ¥ 122.82B | ¥ 119.54B | ¥ 115.53B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 18.64B | ¥ -4.15B | ¥ -1.87B | ¥ 23.68B | ¥ -9.22B |
| Operating Cash Flow | ¥ 19.44B | ¥ 13.78B | ¥ 19.54B | ¥ 53.14B | ¥ 11.77B |
| Investing Cash Flow | ¥ -1.34B | ¥ -17.30B | ¥ -20.27B | ¥ -30.95B | ¥ -20.29B |
| Financing Cash Flow | ¥ -15.62B | ¥ -330.60M | ¥ 3.60B | ¥ -20.00B | ¥ 6.44B |