| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 585.37M | ¥ 518.52M | ¥ 555.38M | ¥ 591.67M | ¥ 728.14M |
| Gross Profit | ¥ 83.87M | ¥ 85.25M | ¥ 90.97M | ¥ 91.02M | ¥ 102.19M |
| Operating Income | ¥ -108.05M | ¥ -80.17M | ¥ -88.49M | ¥ -41.62M | ¥ -23.12M |
| EBITDA | ¥ -75.44M | ¥ -57.11M | ¥ -47.78M | ¥ -19.25M | ¥ -47.04M |
| Net Income | ¥ -128.35M | ¥ -67.92M | ¥ -87.32M | ¥ -48.50M | ¥ -84.80M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 31.12M | ¥ 467.73M | ¥ 138.92M | ¥ 278.83M | ¥ 39.81M |
| Total Assets | ¥ 1.48B | ¥ 1.51B | ¥ 1.48B | ¥ 1.69B | ¥ 1.04B |
| Total Debt | ¥ 428.22M | ¥ 311.44M | ¥ 309.00M | ¥ 308.80M | ¥ 379.76M |
| Net Debt | ¥ 397.09M | ¥ 222.08M | ¥ 230.38M | ¥ 33.66M | ¥ 340.83M |
| Total Liabilities | ¥ 991.02M | ¥ 858.48M | ¥ 769.63M | ¥ 990.46M | ¥ 848.05M |
| Stockholders' Equity | ¥ 337.33M | ¥ 500.10M | ¥ 595.38M | ¥ 687.14M | ¥ 179.80M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -169.36M | ¥ 11.19M | ¥ -57.33M | ¥ -230.65M | ¥ -33.58M |
| Operating Cash Flow | ¥ -69.36M | ¥ 56.59M | ¥ 413.60M | ¥ -221.12M | ¥ -26.28M |
| Investing Cash Flow | ¥ -99.80M | ¥ -69.75M | ¥ -685.07M | ¥ -9.13M | ¥ -25.89M |
| Financing Cash Flow | ¥ 112.24M | ¥ 22.95M | ¥ 78.66M | ¥ 463.95M | ¥ 26.60M |