| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 871.43M | ¥ 1.02B | ¥ 1.12B | ¥ 941.96M | ¥ 1.36B |
| Gross Profit | ¥ 79.02M | ¥ 318.50M | ¥ 308.54M | ¥ 214.94M | ¥ 398.77M |
| Operating Income | ¥ -40.34M | ¥ 139.87M | ¥ 140.42M | ¥ 72.14M | ¥ 295.84M |
| EBITDA | ¥ 41.38M | ¥ 46.61M | ¥ 145.33M | ¥ -25.65M | ¥ 215.46M |
| Net Income | ¥ -57.60M | ¥ -18.92M | ¥ 41.69M | ¥ -150.93M | ¥ 40.57M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 307.80M | ¥ 347.56M | ¥ 321.37M | ¥ 254.99M | ¥ 423.00M |
| Total Assets | ¥ 672.55M | ¥ 760.43M | ¥ 805.74M | ¥ 753.11M | ¥ 1.03B |
| Total Debt | ¥ 215.12M | ¥ 209.92M | ¥ 227.08M | ¥ 189.13M | ¥ 276.21M |
| Net Debt | ¥ 32.37M | ¥ -118.36M | ¥ -94.30M | ¥ -65.85M | ¥ -126.80M |
| Total Liabilities | ¥ 546.98M | ¥ 555.22M | ¥ 564.79M | ¥ 507.37M | ¥ 617.08M |
| Stockholders' Equity | ¥ 127.07M | ¥ 205.69M | ¥ 239.58M | ¥ 244.94M | ¥ 414.75M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 44.95M | ¥ 74.98M | ¥ 112.27M | ¥ -66.94M | ¥ 136.42M |
| Operating Cash Flow | ¥ 58.01M | ¥ 110.13M | ¥ 147.82M | ¥ -44.25M | ¥ 177.34M |
| Investing Cash Flow | ¥ -134.83M | ¥ -33.76M | ¥ 40.46M | ¥ -462.00K | ¥ -17.37M |
| Financing Cash Flow | ¥ -63.27M | ¥ -70.52M | ¥ -122.10M | ¥ -108.74M | ¥ -157.97M |