| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 11.56B | ¥ 14.51B | ¥ 18.12B | ¥ 21.49B | ¥ 24.66B |
| Gross Profit | ¥ 1.62B | ¥ 2.09B | ¥ 1.91B | ¥ 3.90B | ¥ 7.26B |
| Operating Income | ¥ -517.54M | ¥ 182.40M | ¥ -646.55M | ¥ 1.46B | ¥ 4.20B |
| EBITDA | ¥ 1.66B | ¥ 2.23B | ¥ 755.08M | ¥ 3.68B | ¥ 6.36B |
| Net Income | ¥ -983.01M | ¥ -140.61M | ¥ -883.96M | ¥ 755.41M | ¥ 2.78B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.81B | ¥ 2.70B | ¥ 2.77B | ¥ 2.14B | ¥ 1.44B |
| Total Assets | ¥ 28.75B | ¥ 30.22B | ¥ 30.77B | ¥ 31.46B | ¥ 28.96B |
| Total Debt | ¥ 5.48B | ¥ 5.44B | ¥ 6.10B | ¥ 4.57B | ¥ 3.42B |
| Net Debt | ¥ 2.23B | ¥ 3.26B | ¥ 3.85B | ¥ 1.55B | ¥ 2.00B |
| Total Liabilities | ¥ 11.76B | ¥ 12.03B | ¥ 12.37B | ¥ 12.02B | ¥ 10.21B |
| Stockholders' Equity | ¥ 17.19B | ¥ 18.18B | ¥ 18.33B | ¥ 19.16B | ¥ 18.49B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 503.64M | ¥ 21.03M | ¥ -780.11M | ¥ 425.18M | ¥ 1.85B |
| Operating Cash Flow | ¥ 956.07M | ¥ 538.17M | ¥ 424.23M | ¥ 2.66B | ¥ 3.55B |
| Investing Cash Flow | ¥ -468.35M | ¥ -648.96M | ¥ -1.63B | ¥ -2.95B | ¥ -2.10B |
| Financing Cash Flow | ¥ -370.60M | ¥ 27.99M | ¥ 1.31B | ¥ 1.05B | ¥ -1.44B |