| Dec 25 | Dec 24 | Dec 23 | Jun 23 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 146.09M | ¥ 140.59M | ¥ 134.93M | ¥ 115.06M | ¥ 1.04B |
| Gross Profit | ¥ 91.70M | ¥ 109.66M | ¥ 107.54M | ¥ 76.59M | ¥ 867.08M |
| Operating Income | ¥ 4.74M | ¥ 19.70M | ¥ 828.00K | ¥ 11.77M | ¥ 639.89M |
| EBITDA | ¥ 15.29M | ¥ 22.24M | ¥ 592.19M | ¥ 64.66M | ¥ -1.02B |
| Net Income | ¥ -64.36M | ¥ -17.07M | ¥ 559.91M | ¥ 30.20M | ¥ -1.21B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 112.84M | ¥ 53.64M | ¥ 85.49M | ¥ 119.54M | ¥ 347.75M |
| Total Assets | ¥ 157.81M | ¥ 134.68M | ¥ 160.87M | ¥ 189.71M | ¥ 397.29M |
| Total Debt | ¥ 3.35M | ¥ 1.99M | ¥ 1.22M | ¥ 585.92M | ¥ 620.00M |
| Net Debt | ¥ -109.49M | ¥ -51.65M | ¥ -84.28M | ¥ 466.37M | ¥ 272.25M |
| Total Liabilities | ¥ 22.84M | ¥ 20.68M | ¥ 20.55M | ¥ 610.97M | ¥ 852.93M |
| Stockholders' Equity | ¥ 128.25M | ¥ 112.30M | ¥ 131.07M | ¥ -430.01M | ¥ -461.39M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -3.02M | ¥ 5.70M | ¥ -38.63M | ¥ -2.70M | ¥ 523.86M |
| Operating Cash Flow | ¥ -1.73M | ¥ 6.16M | ¥ -23.72M | ¥ 2.59M | ¥ 550.61M |
| Investing Cash Flow | ¥ -778.00K | ¥ -9.24M | ¥ 4.52M | ¥ -19.61M | ¥ -741.98M |
| Financing Cash Flow | ¥ 61.58M | ¥ -27.61M | ¥ -16.32M | ¥ -212.01M | ¥ -178.83M |