| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 8.77B | ¥ 13.93B | ¥ 14.49B | ¥ 9.25B | ¥ 4.97B |
| Gross Profit | ¥ 638.21M | ¥ 2.28B | ¥ 1.53B | ¥ 2.47B | ¥ 1.48B |
| Operating Income | ¥ 17.42M | ¥ 1.60B | ¥ 598.36M | ¥ 1.54B | ¥ 279.70M |
| EBITDA | ¥ 132.89M | ¥ 1.73B | ¥ 729.55M | ¥ 1.67B | ¥ 402.76M |
| Net Income | ¥ -891.61M | ¥ 19.92M | ¥ 479.44M | ¥ 186.73M | ¥ 73.13M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 679.55M | ¥ 1.90B | ¥ 886.71M | ¥ 3.16B | ¥ 5.37B |
| Total Assets | ¥ 28.93B | ¥ 39.26B | ¥ 48.57B | ¥ 59.10B | ¥ 57.24B |
| Total Debt | ¥ 6.79B | ¥ 8.19B | ¥ 8.63B | ¥ 14.94B | ¥ 17.18B |
| Net Debt | ¥ 6.19B | ¥ 6.36B | ¥ 5.74B | ¥ 11.94B | ¥ 11.95B |
| Total Liabilities | ¥ 17.99B | ¥ 26.38B | ¥ 35.61B | ¥ 46.76B | ¥ 45.31B |
| Stockholders' Equity | ¥ 8.91B | ¥ 10.27B | ¥ 10.22B | ¥ 9.48B | ¥ 9.24B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -304.74M | ¥ 2.48B | ¥ 2.71B | ¥ 414.10M | ¥ -397.32M |
| Operating Cash Flow | ¥ -231.54M | ¥ 2.54B | ¥ 2.78B | ¥ 546.30M | ¥ -268.89M |
| Investing Cash Flow | ¥ -221.82M | ¥ 475.12M | ¥ -25.90M | ¥ -919.98M | ¥ -1.33B |
| Financing Cash Flow | ¥ -915.81M | ¥ -1.99B | ¥ -4.97B | ¥ -1.88B | ¥ 2.04B |