| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.99B | ¥ 8.17B | ¥ 9.75B | ¥ 15.56B | ¥ 17.55B |
| Gross Profit | ¥ 1.98B | ¥ 5.23B | ¥ 5.04B | ¥ 6.65B | ¥ 7.17B |
| Operating Income | ¥ 1.12B | ¥ 4.16B | ¥ 3.88B | ¥ 5.53B | ¥ 5.92B |
| EBITDA | ¥ -476.34M | ¥ 4.28B | ¥ 4.00B | ¥ 5.64B | ¥ 6.03B |
| Net Income | ¥ -1.74B | ¥ 180.00M | ¥ 810.00M | ¥ 1.02B | ¥ 1.87B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 5.61B | ¥ 4.95B | ¥ 5.75B | ¥ 11.20B | ¥ 17.28B |
| Total Assets | ¥ 82.61B | ¥ 91.94B | ¥ 101.00B | ¥ 104.88B | ¥ 113.90B |
| Total Debt | ¥ 33.58B | ¥ 35.89B | ¥ 37.91B | ¥ 39.15B | ¥ 34.94B |
| Net Debt | ¥ 27.96B | ¥ 30.93B | ¥ 34.70B | ¥ 28.74B | ¥ 17.66B |
| Total Liabilities | ¥ 44.37B | ¥ 49.27B | ¥ 56.85B | ¥ 60.48B | ¥ 64.72B |
| Stockholders' Equity | ¥ 36.49B | ¥ 38.48B | ¥ 38.86B | ¥ 39.15B | ¥ 43.98B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 382.00M | ¥ 604.00M | ¥ 1.11B | ¥ 4.05B | ¥ 10.16B |
| Operating Cash Flow | ¥ 382.00M | ¥ 604.00M | ¥ 1.11B | ¥ 4.05B | ¥ 10.16B |
| Investing Cash Flow | ¥ 5.57B | ¥ 2.57B | ¥ -1.35B | ¥ -2.97B | ¥ -1.42B |
| Financing Cash Flow | ¥ -6.18B | ¥ -3.91B | ¥ -5.11B | ¥ -7.31B | ¥ -5.89B |