| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 392.47M | ¥ 378.90M | ¥ 353.97M | ¥ 335.27M | ¥ 434.24M |
| Gross Profit | ¥ 213.80M | ¥ 227.78M | ¥ 178.42M | ¥ 166.39M | ¥ 199.75M |
| Operating Income | ¥ -57.39M | ¥ -10.46M | ¥ -91.10M | ¥ -88.11M | ¥ -86.14M |
| EBITDA | ¥ 26.10M | ¥ 74.29M | ¥ 6.41M | ¥ 48.74M | ¥ 71.63M |
| Net Income | ¥ -68.20M | ¥ -55.73M | ¥ -152.58M | ¥ -103.92M | ¥ -100.11M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 28.54M | ¥ 25.09M | ¥ 40.00M | ¥ 66.17M | ¥ 26.11M |
| Total Assets | ¥ 756.49M | ¥ 809.75M | ¥ 897.38M | ¥ 896.43M | ¥ 1.03B |
| Total Debt | ¥ 547.45M | ¥ 586.94M | ¥ 632.48M | ¥ 574.82M | ¥ 566.89M |
| Net Debt | ¥ 518.92M | ¥ 561.86M | ¥ 592.48M | ¥ 508.65M | ¥ 540.78M |
| Total Liabilities | ¥ 895.46M | ¥ 878.64M | ¥ 910.54M | ¥ 765.02M | ¥ 786.04M |
| Stockholders' Equity | ¥ -138.97M | ¥ -68.89M | ¥ -13.17M | ¥ 131.41M | ¥ 239.31M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 77.35M | ¥ 108.95M | ¥ 76.31M | ¥ 62.81M | ¥ 23.96M |
| Operating Cash Flow | ¥ 108.27M | ¥ 142.28M | ¥ 107.67M | ¥ 72.41M | ¥ 69.84M |
| Investing Cash Flow | ¥ -31.05M | ¥ -32.13M | ¥ -34.65M | ¥ -10.74M | ¥ -41.88M |
| Financing Cash Flow | ¥ -75.82M | ¥ -125.06M | ¥ -99.19M | ¥ -21.61M | ¥ -78.47M |