| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.34B | ¥ 1.51B | ¥ 1.92B | ¥ 2.59B | ¥ 2.64B |
| Gross Profit | ¥ 532.40M | ¥ 426.79M | ¥ 673.46M | ¥ 400.46M | ¥ 1.10B |
| Operating Income | ¥ 21.67M | ¥ -345.36M | ¥ -175.29M | ¥ -2.32B | ¥ -16.58M |
| EBITDA | ¥ 110.83M | ¥ -148.15M | ¥ -209.47M | ¥ -2.13B | ¥ 251.24M |
| Net Income | ¥ 15.94M | ¥ -528.83M | ¥ -556.35M | ¥ -2.49B | ¥ -157.48M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 231.31M | ¥ 224.11M | ¥ 263.57M | ¥ 216.38M | ¥ 788.76M |
| Total Assets | ¥ 3.63B | ¥ 3.59B | ¥ 3.71B | ¥ 4.32B | ¥ 6.61B |
| Total Debt | ¥ 1.32B | ¥ 1.35B | ¥ 1.23B | ¥ 1.62B | ¥ 1.83B |
| Net Debt | ¥ 1.10B | ¥ 1.16B | ¥ 1.04B | ¥ 1.53B | ¥ 1.12B |
| Total Liabilities | ¥ 1.87B | ¥ 2.13B | ¥ 1.96B | ¥ 2.53B | ¥ 2.40B |
| Stockholders' Equity | ¥ 1.68B | ¥ 1.37B | ¥ 1.65B | ¥ 1.62B | ¥ 3.94B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 7.90M | ¥ -119.31M | ¥ 123.10M | ¥ 62.83M | ¥ 113.63M |
| Operating Cash Flow | ¥ 12.36M | ¥ 151.68M | ¥ 252.96M | ¥ 93.92M | ¥ 153.77M |
| Investing Cash Flow | ¥ -88.78M | ¥ -362.18M | ¥ -137.93M | ¥ -321.69M | ¥ -274.75M |
| Financing Cash Flow | ¥ 35.19M | ¥ 217.06M | ¥ -18.11M | ¥ -406.16M | ¥ 118.98M |