| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 47.40M | ¥ -662.24M | ¥ -769.09M | ¥ 1.17B | ¥ 2.03B |
| Gross Profit | ¥ 36.62M | ¥ -725.07M | ¥ -17.93M | ¥ 136.64M | ¥ 426.59M |
| Operating Income | ¥ 141.97M | ¥ -725.13M | ¥ -830.25M | ¥ 760.82M | ¥ 800.43M |
| EBITDA | ¥ 180.74M | ¥ -802.56M | ¥ -876.93M | ¥ 303.65M | ¥ 907.58M |
| Net Income | ¥ 190.74M | ¥ -891.49M | ¥ -872.96M | ¥ 559.28M | ¥ 719.82M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.63B | ¥ 1.54B | ¥ 1.73B | ¥ 1.14B | ¥ 2.80B |
| Total Assets | ¥ 13.49B | ¥ 14.19B | ¥ 16.72B | ¥ 17.55B | ¥ 17.34B |
| Total Debt | ¥ 522.02M | ¥ 1.02B | ¥ 1.10B | ¥ 1.11B | ¥ 2.11B |
| Net Debt | ¥ -364.01M | ¥ -179.65M | ¥ -21.05M | ¥ 493.60M | ¥ 1.09B |
| Total Liabilities | ¥ 6.93B | ¥ 7.73B | ¥ 9.40B | ¥ 10.23B | ¥ 10.73B |
| Stockholders' Equity | ¥ 6.54B | ¥ 6.44B | ¥ 7.30B | ¥ 7.30B | ¥ 6.53B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -83.46M | ¥ 513.74M | ¥ -259.06M | ¥ -225.68M | ¥ -917.35M |
| Operating Cash Flow | ¥ -82.66M | ¥ 514.58M | ¥ -256.73M | ¥ -214.72M | ¥ -791.00M |
| Investing Cash Flow | ¥ 632.55M | ¥ -110.29M | ¥ -134.52M | ¥ 203.46M | ¥ -311.00M |
| Financing Cash Flow | ¥ -855.31M | ¥ -319.18M | ¥ 913.68M | ¥ -395.27M | ¥ 1.31B |