| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 14.29B | ¥ 14.60B | ¥ 13.18B | ¥ 13.93B | ¥ 10.81B |
| Gross Profit | ¥ 2.00B | ¥ 2.02B | ¥ 753.36M | ¥ 1.92B | ¥ 1.38B |
| Operating Income | ¥ 524.00M | ¥ 582.43M | ¥ -629.78M | ¥ 452.06M | ¥ 197.70M |
| EBITDA | ¥ 1.74B | ¥ 1.99B | ¥ 832.27M | ¥ 1.76B | ¥ 1.54B |
| Net Income | ¥ 368.00M | ¥ 293.64M | ¥ -580.62M | ¥ 180.75M | ¥ -78.27M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.88B | ¥ 5.10B | ¥ 4.36B | ¥ 4.86B | ¥ 3.87B |
| Total Assets | ¥ 20.74B | ¥ 22.51B | ¥ 22.48B | ¥ 23.71B | ¥ 23.86B |
| Total Debt | ¥ 10.27B | ¥ 11.89B | ¥ 12.81B | ¥ 13.55B | ¥ 14.24B |
| Net Debt | ¥ 6.38B | ¥ 6.79B | ¥ 8.45B | ¥ 8.69B | ¥ 10.37B |
| Total Liabilities | ¥ 13.82B | ¥ 16.15B | ¥ 16.61B | ¥ 17.37B | ¥ 17.74B |
| Stockholders' Equity | ¥ 5.28B | ¥ 4.77B | ¥ 4.39B | ¥ 4.88B | ¥ 4.72B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 372.00M | ¥ 1.42B | ¥ 7.89M | ¥ 1.51B | ¥ 1.03B |
| Operating Cash Flow | ¥ 685.00M | ¥ 2.23B | ¥ 388.38M | ¥ 2.14B | ¥ 1.52B |
| Investing Cash Flow | ¥ -249.00M | ¥ -556.34M | ¥ -147.76M | ¥ -455.94M | ¥ 1.53B |
| Financing Cash Flow | ¥ -1.66B | ¥ -926.19M | ¥ -744.41M | ¥ -692.96M | ¥ -1.27B |