| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 12.25B | ¥ 13.25B | ¥ 13.46B | ¥ 12.30B | ¥ 7.08B |
| Gross Profit | ¥ 483.28M | ¥ 3.45B | ¥ 3.13B | ¥ 3.27B | ¥ 2.55B |
| Operating Income | ¥ -707.20M | ¥ 2.24B | ¥ 1.90B | ¥ 2.18B | ¥ 1.99B |
| EBITDA | ¥ -187.38M | ¥ 2.60B | ¥ 1.19B | ¥ 1.40B | ¥ 1.58B |
| Net Income | ¥ -1.10B | ¥ -1.42B | ¥ 175.16M | ¥ 562.50M | ¥ 1.02B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 6.59B | ¥ 3.06B | ¥ 1.96B | ¥ 2.14B | ¥ 1.89B |
| Total Assets | ¥ 36.59B | ¥ 33.94B | ¥ 31.39B | ¥ 28.82B | ¥ 23.67B |
| Total Debt | ¥ 21.59B | ¥ 16.90B | ¥ 13.52B | ¥ 13.54B | ¥ 9.06B |
| Net Debt | ¥ 15.02B | ¥ 13.84B | ¥ 11.55B | ¥ 11.41B | ¥ 7.17B |
| Total Liabilities | ¥ 26.77B | ¥ 22.82B | ¥ 19.55B | ¥ 17.18B | ¥ 12.56B |
| Stockholders' Equity | ¥ 8.30B | ¥ 9.53B | ¥ 11.20B | ¥ 11.26B | ¥ 10.86B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.64B | ¥ -2.02B | ¥ 1.12B | ¥ -2.48B | ¥ -125.57M |
| Operating Cash Flow | ¥ 2.04B | ¥ 2.40B | ¥ 5.45B | ¥ 1.58B | ¥ 1.87B |
| Investing Cash Flow | ¥ -3.89B | ¥ -3.97B | ¥ -3.88B | ¥ -3.99B | ¥ -2.87B |
| Financing Cash Flow | ¥ 4.42B | ¥ 2.00B | ¥ -1.63B | ¥ 2.59B | ¥ 1.64B |