| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.62B | ¥ 1.90B | ¥ 1.86B | ¥ 2.18B | ¥ 3.04B |
| Gross Profit | ¥ 1.80B | ¥ 1.24B | ¥ 1.30B | ¥ 1.49B | ¥ 2.43B |
| Operating Income | ¥ 607.12M | ¥ -138.13M | ¥ 161.70M | ¥ -1.83B | ¥ 771.95M |
| EBITDA | ¥ 642.61M | ¥ -208.66M | ¥ 334.31M | ¥ -1.54B | ¥ 931.69M |
| Net Income | ¥ 179.70M | ¥ -216.66M | ¥ -54.02M | ¥ -1.91B | ¥ 416.51M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.10B | ¥ 3.63B | ¥ 4.48B | ¥ 4.79B | ¥ 5.79B |
| Total Assets | ¥ 11.64B | ¥ 10.53B | ¥ 11.54B | ¥ 12.14B | ¥ 14.50B |
| Total Debt | ¥ 912.57M | ¥ 942.76M | ¥ 1.26B | ¥ 1.29B | ¥ 1.08B |
| Net Debt | ¥ -2.77B | ¥ -2.58B | ¥ -2.63B | ¥ -2.63B | ¥ -4.60B |
| Total Liabilities | ¥ 4.73B | ¥ 5.58B | ¥ 6.40B | ¥ 6.50B | ¥ 5.35B |
| Stockholders' Equity | ¥ 5.85B | ¥ 4.37B | ¥ 4.43B | ¥ 4.74B | ¥ 8.28B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -218.06M | ¥ 57.51M | ¥ -95.93M | ¥ -355.97M | ¥ 64.28M |
| Operating Cash Flow | ¥ -23.56M | ¥ 243.89M | ¥ 199.49M | ¥ 46.49M | ¥ 665.29M |
| Investing Cash Flow | ¥ -296.48M | ¥ 758.24M | ¥ 169.88M | ¥ -1.66B | ¥ -337.57M |
| Financing Cash Flow | ¥ 358.16M | ¥ -1.26B | ¥ -419.56M | ¥ -238.93M | ¥ 750.66M |