| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 136.78M | ¥ 198.15M | ¥ 407.10M | ¥ 409.89M | ¥ 688.45M |
| Gross Profit | ¥ 21.93M | ¥ 39.50M | ¥ 115.01M | ¥ 119.69M | ¥ 208.43M |
| Operating Income | ¥ -28.35M | ¥ -16.64M | ¥ 40.73M | ¥ 65.83M | ¥ 116.55M |
| EBITDA | ¥ 9.11M | ¥ 19.84M | ¥ 79.93M | ¥ 134.09M | ¥ 194.75M |
| Net Income | ¥ -35.21M | ¥ -8.51M | ¥ 329.43M | ¥ 49.03M | ¥ 86.43M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 126.87M | ¥ 185.76M | ¥ 327.96M | ¥ 216.67M | ¥ 271.38M |
| Total Assets | ¥ 1.43B | ¥ 1.41B | ¥ 1.25B | ¥ 1.96B | ¥ 1.90B |
| Total Debt | ¥ 296.13M | ¥ 247.52M | ¥ 1.46M | ¥ 51.65M | ¥ 988.98M |
| Net Debt | ¥ 169.26M | ¥ 61.77M | ¥ -312.26M | ¥ -154.01M | ¥ 717.60M |
| Total Liabilities | ¥ 388.59M | ¥ 334.38M | ¥ 125.21M | ¥ 1.15B | ¥ 1.19B |
| Stockholders' Equity | ¥ 714.41M | ¥ 751.14M | ¥ 803.83M | ¥ 518.17M | ¥ 470.67M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -100.72M | ¥ -428.07M | ¥ 8.18M | ¥ 170.34M | ¥ 171.82M |
| Operating Cash Flow | ¥ 12.17M | ¥ -250.52M | ¥ 63.08M | ¥ 198.70M | ¥ 202.53M |
| Investing Cash Flow | ¥ -115.52M | ¥ -93.54M | ¥ 153.32M | ¥ -116.62M | ¥ -141.88M |
| Financing Cash Flow | ¥ 46.02M | ¥ 217.46M | ¥ -157.96M | ¥ -94.42M | ¥ 12.28M |