| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 15.01B | ¥ 25.06B | ¥ 33.49B | ¥ 40.01B | ¥ 47.83B |
| Gross Profit | ¥ 742.55M | ¥ 1.37B | ¥ 1.80B | ¥ 1.63B | ¥ 2.49B |
| Operating Income | ¥ 116.83M | ¥ 204.29M | ¥ 229.01M | ¥ 439.90M | ¥ -489.81M |
| EBITDA | ¥ 144.89M | ¥ 668.88M | ¥ 652.58M | ¥ 819.82M | ¥ -93.16M |
| Net Income | ¥ -564.78M | ¥ 170.71M | ¥ 171.40M | ¥ 326.73M | ¥ -345.98M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.37B | ¥ 5.77B | ¥ 7.70B | ¥ 9.13B | ¥ 8.81B |
| Total Assets | ¥ 47.81B | ¥ 61.84B | ¥ 64.89B | ¥ 67.63B | ¥ 66.95B |
| Total Debt | ¥ 7.31B | ¥ 6.07B | ¥ 5.33B | ¥ 5.11B | ¥ 4.00B |
| Net Debt | ¥ 2.95B | ¥ 322.31M | ¥ -2.36B | ¥ -4.01B | ¥ -4.81B |
| Total Liabilities | ¥ 42.05B | ¥ 55.45B | ¥ 58.66B | ¥ 61.46B | ¥ 61.07B |
| Stockholders' Equity | ¥ 5.60B | ¥ 6.22B | ¥ 6.05B | ¥ 5.99B | ¥ 5.69B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -2.23B | ¥ -1.55B | ¥ -1.38B | ¥ -46.07M | ¥ 600.75M |
| Operating Cash Flow | ¥ -2.22B | ¥ -1.53B | ¥ -1.33B | ¥ 35.16M | ¥ 854.87M |
| Investing Cash Flow | ¥ 20.55M | ¥ 75.21M | ¥ -25.14M | ¥ -512.00K | ¥ -165.09M |
| Financing Cash Flow | ¥ 424.12M | ¥ -75.56M | ¥ -601.82M | ¥ 140.23M | ¥ -360.97M |