| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 600.10M | ¥ 846.50M | ¥ 933.07M | ¥ 636.46M | ¥ 632.57M |
| Gross Profit | ¥ 175.88M | ¥ 344.96M | ¥ 407.09M | ¥ 202.14M | ¥ 198.74M |
| Operating Income | ¥ -71.00M | ¥ 141.97M | ¥ 171.81M | ¥ -278.65M | ¥ -44.85M |
| EBITDA | ¥ 3.28M | ¥ 170.68M | ¥ 234.18M | ¥ -209.54M | ¥ 41.78M |
| Net Income | ¥ -115.31M | ¥ 47.38M | ¥ 84.16M | ¥ -297.73M | ¥ -101.46M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 283.58M | ¥ 354.52M | ¥ 304.31M | ¥ 226.08M | ¥ 223.84M |
| Total Assets | ¥ 745.64M | ¥ 939.13M | ¥ 944.39M | ¥ 901.38M | ¥ 1.27B |
| Total Debt | ¥ 166.31M | ¥ 185.83M | ¥ 206.07M | ¥ 217.02M | ¥ 280.24M |
| Net Debt | ¥ -64.05M | ¥ -168.69M | ¥ -98.24M | ¥ -9.06M | ¥ 56.40M |
| Total Liabilities | ¥ 391.51M | ¥ 430.26M | ¥ 492.63M | ¥ 540.03M | ¥ 586.66M |
| Stockholders' Equity | ¥ 428.97M | ¥ 553.83M | ¥ 522.28M | ¥ 438.26M | ¥ 737.46M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 8.29M | ¥ 114.10M | ¥ 148.21M | ¥ 66.16M | ¥ 9.10M |
| Operating Cash Flow | ¥ 17.93M | ¥ 135.92M | ¥ 158.92M | ¥ 76.28M | ¥ 22.25M |
| Investing Cash Flow | ¥ -62.61M | ¥ -21.03M | ¥ -8.64M | ¥ -23.07M | ¥ -15.74M |
| Financing Cash Flow | ¥ -79.16M | ¥ -65.18M | ¥ -73.07M | ¥ -57.26M | ¥ -79.84M |