| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 302.25M | ¥ 325.23M | ¥ 375.16M | ¥ 385.47M | ¥ 387.39M |
| Gross Profit | ¥ 60.83M | ¥ 28.63M | ¥ 45.75M | ¥ 79.84M | ¥ 34.93M |
| Operating Income | ¥ 2.59M | ¥ -28.17M | ¥ -114.34M | ¥ -125.09M | ¥ -31.91M |
| EBITDA | ¥ 89.24M | ¥ 61.14M | ¥ -77.26M | ¥ -34.46M | ¥ 58.78M |
| Net Income | ¥ -98.12M | ¥ -322.05M | ¥ -230.66M | ¥ -340.41M | ¥ 22.59M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 40.51M | ¥ 56.41M | ¥ 45.85M | ¥ 35.07M | ¥ 44.93M |
| Total Assets | ¥ 1.18B | ¥ 1.30B | ¥ 1.63B | ¥ 1.89B | ¥ 2.27B |
| Total Debt | ¥ 312.49M | ¥ 401.97M | ¥ 369.77M | ¥ 422.73M | ¥ 536.48M |
| Net Debt | ¥ 271.98M | ¥ 353.10M | ¥ 323.92M | ¥ 387.66M | ¥ 504.40M |
| Total Liabilities | ¥ 954.90M | ¥ 995.73M | ¥ 1.02B | ¥ 1.05B | ¥ 1.11B |
| Stockholders' Equity | ¥ 28.85M | ¥ 126.96M | ¥ 449.01M | ¥ 679.67M | ¥ 1.02B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 0.00 | ¥ 96.33M | ¥ 88.00M | ¥ 101.43M | ¥ 67.89M |
| Operating Cash Flow | ¥ 0.00 | ¥ 97.46M | ¥ 88.73M | ¥ 104.28M | ¥ 116.23M |
| Investing Cash Flow | ¥ 0.00 | ¥ -968.00K | ¥ -43.00K | ¥ -2.61M | ¥ -27.43M |
| Financing Cash Flow | ¥ 0.00 | ¥ -80.13M | ¥ -91.25M | ¥ -98.68M | ¥ -86.04M |