| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 36.15B | ¥ 45.90B | ¥ 56.41B | ¥ 57.49B | ¥ 53.83B |
| Gross Profit | ¥ 3.23B | ¥ 4.52B | ¥ 6.31B | ¥ 10.31B | ¥ 15.50B |
| Operating Income | ¥ 1.49B | ¥ 2.21B | ¥ 4.21B | ¥ 6.27B | ¥ 10.21B |
| EBITDA | ¥ 1.50B | ¥ 2.34B | ¥ 4.30B | ¥ 8.65B | ¥ 10.29B |
| Net Income | ¥ 296.77M | ¥ 954.05M | ¥ 2.30B | ¥ 3.15B | ¥ 5.05B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 26.88B | ¥ 27.29B | ¥ 26.02B | ¥ 29.33B | ¥ 19.88B |
| Total Assets | ¥ 118.75B | ¥ 129.18B | ¥ 152.03B | ¥ 202.97B | ¥ 243.17B |
| Total Debt | ¥ 38.95B | ¥ 40.14B | ¥ 43.60B | ¥ 55.64B | ¥ 58.85B |
| Net Debt | ¥ 12.07B | ¥ 12.85B | ¥ 17.58B | ¥ 22.71B | ¥ 19.10B |
| Total Liabilities | ¥ 80.69B | ¥ 91.63B | ¥ 113.90B | ¥ 160.98B | ¥ 199.43B |
| Stockholders' Equity | ¥ 31.63B | ¥ 31.40B | ¥ 31.30B | ¥ 33.62B | ¥ 35.14B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 2.18B | ¥ 9.02B | ¥ 9.07B | ¥ -4.49B | ¥ -3.74B |
| Operating Cash Flow | ¥ 2.19B | ¥ 9.03B | ¥ 9.10B | ¥ -4.49B | ¥ -3.69B |
| Investing Cash Flow | ¥ 93.07M | ¥ 187.07M | ¥ -1.53B | ¥ -1.45B | ¥ -1.12B |
| Financing Cash Flow | ¥ -2.64B | ¥ -7.55B | ¥ -6.96B | ¥ 486.87M | ¥ 7.32B |