| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.70B | ¥ 2.04B | ¥ 2.72B | ¥ 1.92B | ¥ 2.90B |
| Gross Profit | ¥ 47.66M | ¥ 54.73M | ¥ 161.91M | ¥ 114.71M | ¥ 243.63M |
| Operating Income | ¥ -67.20M | ¥ -69.76M | ¥ 124.51M | ¥ -115.61M | ¥ 132.66M |
| EBITDA | ¥ -57.72M | ¥ -60.25M | ¥ 131.05M | ¥ -107.06M | ¥ 140.91M |
| Net Income | ¥ -123.88M | ¥ -165.55M | ¥ 10.99M | ¥ -347.35M | ¥ 41.81M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 393.70M | ¥ 213.72M | ¥ 252.49M | ¥ 300.77M | ¥ 319.67M |
| Total Assets | ¥ 5.69B | ¥ 6.25B | ¥ 6.07B | ¥ 6.27B | ¥ 6.94B |
| Total Debt | ¥ 1.44B | ¥ 1.36B | ¥ 1.05B | ¥ 904.95M | ¥ 799.98M |
| Net Debt | ¥ 1.05B | ¥ 1.15B | ¥ 858.92M | ¥ 681.98M | ¥ 551.23M |
| Total Liabilities | ¥ 4.92B | ¥ 5.39B | ¥ 5.06B | ¥ 5.27B | ¥ 5.59B |
| Stockholders' Equity | ¥ 765.92M | ¥ 854.50M | ¥ 1.01B | ¥ 1.00B | ¥ 1.35B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 19.57M | ¥ -2.50M | ¥ -30.64M | ¥ -166.04M | ¥ -155.83M |
| Operating Cash Flow | ¥ 158.31M | ¥ 36.01M | ¥ -28.94M | ¥ -165.79M | ¥ -151.39M |
| Investing Cash Flow | ¥ -139.26M | ¥ -63.11M | ¥ 16.34M | ¥ 47.23M | ¥ -104.07M |
| Financing Cash Flow | ¥ -52.37M | ¥ 48.20M | ¥ -26.40M | ¥ 95.28M | ¥ 315.00M |