| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.02B | ¥ 1.02B | ¥ 1.11B | ¥ 1.03B | ¥ 1.17B |
| Gross Profit | ¥ 104.73M | ¥ 171.08M | ¥ 170.86M | ¥ 160.47M | ¥ 310.49M |
| Operating Income | ¥ -54.44M | ¥ 23.18M | ¥ -5.51M | ¥ -15.44M | ¥ 117.66M |
| EBITDA | ¥ 14.68M | ¥ 90.44M | ¥ 178.00M | ¥ 79.11M | ¥ 211.95M |
| Net Income | ¥ -69.77M | ¥ 26.66M | ¥ 31.24M | ¥ 23.57M | ¥ 122.65M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 555.58M | ¥ 503.80M | ¥ 824.01M | ¥ 953.95M | ¥ 998.90M |
| Total Assets | ¥ 2.77B | ¥ 2.83B | ¥ 2.96B | ¥ 3.35B | ¥ 3.31B |
| Total Debt | ¥ 406.03M | ¥ 247.97M | ¥ 277.37M | ¥ 540.73M | ¥ 427.95M |
| Net Debt | ¥ -149.55M | ¥ -255.83M | ¥ -746.59M | ¥ -413.23M | ¥ -570.95M |
| Total Liabilities | ¥ 638.58M | ¥ 536.49M | ¥ 581.08M | ¥ 834.97M | ¥ 656.48M |
| Stockholders' Equity | ¥ 2.13B | ¥ 2.30B | ¥ 2.38B | ¥ 2.52B | ¥ 2.66B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -126.23M | ¥ -234.02M | ¥ 93.98M | ¥ 34.24M | ¥ 110.55M |
| Operating Cash Flow | ¥ -92.68M | ¥ -143.25M | ¥ 176.45M | ¥ 106.04M | ¥ 179.71M |
| Investing Cash Flow | ¥ 72.68M | ¥ 161.69M | ¥ 298.11M | ¥ 44.80M | ¥ -212.22M |
| Financing Cash Flow | ¥ 36.61M | ¥ -161.84M | ¥ -455.19M | ¥ -71.04M | ¥ 104.16M |