| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 186.10M | ¥ 227.30M | ¥ 190.67M | ¥ 191.58M | ¥ 230.12M |
| Gross Profit | ¥ 144.89M | ¥ 215.72M | ¥ 184.00M | ¥ 186.38M | ¥ 219.75M |
| Operating Income | ¥ 67.88M | ¥ -32.14M | ¥ -356.34M | ¥ -595.40M | ¥ -398.69M |
| EBITDA | ¥ 70.06M | ¥ 92.41M | ¥ -334.23M | ¥ -83.19M | ¥ 35.57M |
| Net Income | ¥ -93.91M | ¥ -33.76M | ¥ -340.98M | ¥ -556.49M | ¥ -438.04M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 34.07M | ¥ 43.09M | ¥ 54.48M | ¥ 82.24M | ¥ 159.22M |
| Total Assets | ¥ 1.57B | ¥ 2.17B | ¥ 2.34B | ¥ 2.90B | ¥ 3.97B |
| Total Debt | ¥ 691.76M | ¥ 1.12B | ¥ 1.25B | ¥ 1.35B | ¥ 1.76B |
| Net Debt | ¥ 657.69M | ¥ 1.08B | ¥ 1.20B | ¥ 1.28B | ¥ 1.70B |
| Total Liabilities | ¥ 917.13M | ¥ 1.42B | ¥ 1.56B | ¥ 1.78B | ¥ 2.29B |
| Stockholders' Equity | ¥ 656.39M | ¥ 750.76M | ¥ 785.85M | ¥ 1.11B | ¥ 1.67B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 57.21M | ¥ 77.73M | ¥ 100.53M | ¥ 134.87M | ¥ 74.06M |
| Operating Cash Flow | ¥ 57.22M | ¥ 79.53M | ¥ 106.52M | ¥ 141.91M | ¥ 111.82M |
| Investing Cash Flow | ¥ 16.70M | ¥ 22.48M | ¥ 27.93M | ¥ 110.23M | ¥ -23.84M |
| Financing Cash Flow | ¥ -94.17M | ¥ -108.89M | ¥ -161.99M | ¥ -231.97M | ¥ -136.51M |