| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 874.97M | ¥ 1.24B | ¥ 1.62B | ¥ 2.00B | ¥ 2.05B |
| Gross Profit | ¥ 31.11M | ¥ 16.25M | ¥ 90.06M | ¥ 100.44M | ¥ 118.96M |
| Operating Income | ¥ -57.24M | ¥ -115.87M | ¥ -76.70M | ¥ -49.11M | ¥ -11.00M |
| EBITDA | ¥ -22.28M | ¥ -86.42M | ¥ 14.63M | ¥ -24.25M | ¥ 7.70M |
| Net Income | ¥ -33.93M | ¥ -89.73M | ¥ -52.36M | ¥ -23.63M | ¥ 2.68M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 41.04M | ¥ 79.00M | ¥ 109.34M | ¥ 94.13M | ¥ 69.64M |
| Total Assets | ¥ 407.48M | ¥ 524.00M | ¥ 860.99M | ¥ 896.72M | ¥ 801.90M |
| Total Debt | ¥ 132.74M | ¥ 276.31M | ¥ 278.55M | ¥ 448.33M | ¥ 253.38M |
| Net Debt | ¥ 91.69M | ¥ 197.31M | ¥ 169.21M | ¥ 170.69M | ¥ 188.35M |
| Total Liabilities | ¥ 327.74M | ¥ 423.85M | ¥ 671.52M | ¥ 654.79M | ¥ 538.64M |
| Stockholders' Equity | ¥ 80.18M | ¥ 100.07M | ¥ 188.96M | ¥ 240.53M | ¥ 261.67M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -10.69M | ¥ 131.01M | ¥ -7.19M | ¥ -71.72M | ¥ -17.32M |
| Operating Cash Flow | ¥ -3.56M | ¥ 150.77M | ¥ 52.05M | ¥ 1.40M | ¥ 48.83M |
| Investing Cash Flow | ¥ 11.72M | ¥ 6.33M | ¥ -42.46M | ¥ -55.09M | ¥ -51.36M |
| Financing Cash Flow | ¥ -48.71M | ¥ -138.48M | ¥ -31.24M | ¥ 70.76M | ¥ 28.10M |