| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 357.94M | ¥ 225.81M | ¥ 314.43M | ¥ 311.95M | ¥ 456.13M |
| Gross Profit | ¥ 179.17M | ¥ 61.49M | ¥ 77.61M | ¥ 90.21M | ¥ 190.34M |
| Operating Income | ¥ 99.65M | ¥ -89.02M | ¥ -83.39M | ¥ -83.72M | ¥ 37.37M |
| EBITDA | ¥ 112.75M | ¥ -48.84M | ¥ -254.27M | ¥ -25.00M | ¥ 108.75M |
| Net Income | ¥ 86.24M | ¥ -573.95M | ¥ -352.87M | ¥ -102.47M | ¥ 46.95M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 147.10M | ¥ 1.29B | ¥ 1.02B | ¥ 89.91M | ¥ 278.16M |
| Total Assets | ¥ 3.75B | ¥ 3.51B | ¥ 3.99B | ¥ 4.14B | ¥ 4.15B |
| Total Debt | ¥ 658.99M | ¥ 611.01M | ¥ 758.83M | ¥ 766.34M | ¥ 765.86M |
| Net Debt | ¥ 562.20M | ¥ 489.24M | ¥ 748.18M | ¥ 703.34M | ¥ 712.04M |
| Total Liabilities | ¥ 874.43M | ¥ 1.13B | ¥ 1.13B | ¥ 1.28B | ¥ 1.32B |
| Stockholders' Equity | ¥ 2.87B | ¥ 2.38B | ¥ 2.86B | ¥ 2.86B | ¥ 2.83B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 87.51M | ¥ 309.52M | ¥ -306.44M | ¥ 81.06M | ¥ 76.09M |
| Operating Cash Flow | ¥ 93.56M | ¥ 316.49M | ¥ -292.35M | ¥ 86.56M | ¥ 82.16M |
| Investing Cash Flow | ¥ -212.56M | ¥ -184.65M | ¥ -56.34M | ¥ -208.57M | ¥ 11.02M |
| Financing Cash Flow | ¥ 95.73M | ¥ -32.90M | ¥ 312.20M | ¥ 127.21M | ¥ -104.13M |