| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 8.25B | ¥ 7.95B | ¥ 10.48B | ¥ 12.60B | ¥ 14.41B |
| Gross Profit | ¥ 1.09B | ¥ 860.10M | ¥ 1.04B | ¥ 908.49M | ¥ 1.09B |
| Operating Income | ¥ 148.33M | ¥ 223.11M | ¥ 63.65M | ¥ -34.27M | ¥ -110.39M |
| EBITDA | ¥ 535.73M | ¥ 404.68M | ¥ 423.40M | ¥ 347.24M | ¥ 220.44M |
| Net Income | ¥ 78.99M | ¥ 50.62M | ¥ 23.48M | ¥ 22.61M | ¥ -24.15M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.78B | ¥ 3.16B | ¥ 2.62B | ¥ 1.97B | ¥ 1.84B |
| Total Assets | ¥ 10.43B | ¥ 13.77B | ¥ 15.05B | ¥ 15.55B | ¥ 15.02B |
| Total Debt | ¥ 2.33B | ¥ 5.48B | ¥ 2.37B | ¥ 2.34B | ¥ 1.57B |
| Net Debt | ¥ 92.53M | ¥ 2.32B | ¥ -248.71M | ¥ 362.69M | ¥ -266.46M |
| Total Liabilities | ¥ 7.27B | ¥ 10.73B | ¥ 12.10B | ¥ 12.67B | ¥ 12.19B |
| Stockholders' Equity | ¥ 2.03B | ¥ 1.97B | ¥ 1.93B | ¥ 1.91B | ¥ 1.88B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -274.63M | ¥ -6.10B | ¥ -6.25B | ¥ -9.08B | ¥ -7.16B |
| Operating Cash Flow | ¥ 59.82M | ¥ -5.89B | ¥ -5.98B | ¥ -8.76B | ¥ -6.78B |
| Investing Cash Flow | ¥ -734.98M | ¥ 37.00M | ¥ -91.29M | ¥ -556.84M | ¥ -187.50M |
| Financing Cash Flow | ¥ -811.86M | ¥ 6.40B | ¥ 6.72B | ¥ 9.46B | ¥ 7.85B |