| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 311.40B | ¥ 299.24B | ¥ 279.97B | ¥ 324.63B | ¥ 292.03B |
| Gross Profit | ¥ 79.50B | ¥ 54.32B | ¥ 33.21B | ¥ 85.57B | ¥ 82.25B |
| Operating Income | ¥ 33.62B | ¥ 6.12B | ¥ -10.42B | ¥ 26.18B | ¥ 32.78B |
| EBITDA | ¥ 67.50B | ¥ 53.80B | ¥ 9.84B | ¥ 54.29B | ¥ 59.14B |
| Net Income | ¥ 29.62B | ¥ 12.09B | ¥ -26.19B | ¥ 28.17B | ¥ 27.90B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 120.71B | ¥ 123.96B | ¥ 75.40B | ¥ 107.15B | ¥ 134.97B |
| Total Assets | ¥ 701.41B | ¥ 695.16B | ¥ 703.92B | ¥ 747.91B | ¥ 698.13B |
| Total Debt | ¥ 97.39B | ¥ 111.27B | ¥ 118.34B | ¥ 103.53B | ¥ 94.82B |
| Net Debt | ¥ -23.31B | ¥ -12.70B | ¥ 42.94B | ¥ -3.63B | ¥ -40.15B |
| Total Liabilities | ¥ 205.23B | ¥ 207.60B | ¥ 213.79B | ¥ 219.00B | ¥ 198.39B |
| Stockholders' Equity | ¥ 492.37B | ¥ 484.02B | ¥ 487.05B | ¥ 524.34B | ¥ 495.07B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 23.08B | ¥ 35.06B | ¥ -30.45B | ¥ -28.44B | ¥ 34.82B |
| Operating Cash Flow | ¥ 52.03B | ¥ 52.20B | ¥ -1.36B | ¥ 31.56B | ¥ 69.88B |
| Investing Cash Flow | ¥ -10.40B | ¥ 42.60B | ¥ -20.78B | ¥ -57.16B | ¥ -31.75B |
| Financing Cash Flow | ¥ -45.27B | ¥ -48.83B | ¥ -11.57B | ¥ -5.87B | ¥ -29.18B |