| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 7.88B | ¥ 7.90B | ¥ 8.20B | ¥ 8.64B | ¥ 8.34B |
| Gross Profit | ¥ 1.40B | ¥ 1.53B | ¥ 1.65B | ¥ 1.94B | ¥ 2.39B |
| Operating Income | ¥ 161.53M | ¥ -157.71M | ¥ 343.57M | ¥ -809.79M | ¥ 1.51B |
| EBITDA | ¥ 319.13M | ¥ 675.54M | ¥ 826.15M | ¥ -393.09M | ¥ 1.50B |
| Net Income | ¥ 103.30M | ¥ -272.36M | ¥ 273.25M | ¥ -927.12M | ¥ 1.11B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.21B | ¥ 3.94B | ¥ 4.83B | ¥ 4.76B | ¥ 9.84B |
| Total Assets | ¥ 12.95B | ¥ 12.99B | ¥ 14.24B | ¥ 14.60B | ¥ 18.16B |
| Total Debt | ¥ 29.30M | ¥ 43.77M | ¥ 368.28M | ¥ 615.17M | ¥ 3.24B |
| Net Debt | ¥ -1.56B | ¥ -2.16B | ¥ -3.46B | ¥ -1.69B | ¥ -6.60B |
| Total Liabilities | ¥ 4.98B | ¥ 4.95B | ¥ 5.59B | ¥ 6.23B | ¥ 8.93B |
| Stockholders' Equity | ¥ 7.75B | ¥ 7.66B | ¥ 7.92B | ¥ 7.57B | ¥ 8.53B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 764.36M | ¥ -108.32M | ¥ 786.86M | ¥ -1.75B | ¥ 1.09B |
| Operating Cash Flow | ¥ 1.07B | ¥ 201.37M | ¥ 1.03B | ¥ -1.51B | ¥ 1.21B |
| Investing Cash Flow | ¥ -1.65B | ¥ -1.34B | ¥ 921.38M | ¥ -2.93B | ¥ -1.24B |
| Financing Cash Flow | ¥ -27.14M | ¥ -478.58M | ¥ -470.81M | ¥ -3.09B | ¥ 4.15B |