| 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 | ¥ 311.97B | ¥ 310.05B | ¥ 277.73B | ¥ 225.97B | ¥ 145.24B |
| Operating Income | ¥ 2.42B | ¥ 41.99B | ¥ 54.91B | ¥ 46.61B | ¥ -25.43B |
| EBITDA | ¥ 55.72B | ¥ 77.73B | ¥ 86.83B | ¥ 71.01B | ¥ -15.08B |
| Net Income | ¥ 6.12B | ¥ 32.57B | ¥ 44.94B | ¥ 42.68B | ¥ -34.50B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 166.71B | ¥ 222.55B | ¥ 212.58B | ¥ 370.28B | ¥ 351.80B |
| 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 | ¥ -53.24B | ¥ -217.18B | ¥ -204.17B |
| 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 | ¥ -21.40B | ¥ -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 |