| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 538.49M | ¥ 580.37M | ¥ 512.77M | ¥ 634.15M | ¥ 765.09M |
| Gross Profit | ¥ 29.46M | ¥ 80.96M | ¥ 104.19M | ¥ 57.42M | ¥ 104.26M |
| Operating Income | ¥ -50.32M | ¥ -56.29M | ¥ 30.72M | ¥ 11.00M | ¥ 46.51M |
| EBITDA | ¥ -21.36M | ¥ -3.47M | ¥ 59.81M | ¥ 35.32M | ¥ 68.32M |
| Net Income | ¥ -57.02M | ¥ -75.20M | ¥ 10.08M | ¥ 1.25M | ¥ 20.40M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 42.90M | ¥ 19.04M | ¥ 25.87M | ¥ 17.48M | ¥ 107.20M |
| Total Assets | ¥ 1.29B | ¥ 1.13B | ¥ 1.35B | ¥ 1.39B | ¥ 1.25B |
| Total Debt | ¥ 502.38M | ¥ 368.31M | ¥ 435.03M | ¥ 443.60M | ¥ 337.23M |
| Net Debt | ¥ 459.48M | ¥ 349.27M | ¥ 409.16M | ¥ 426.11M | ¥ 230.03M |
| Total Liabilities | ¥ 970.14M | ¥ 754.71M | ¥ 899.10M | ¥ 942.03M | ¥ 807.12M |
| Stockholders' Equity | ¥ 319.55M | ¥ 377.95M | ¥ 453.15M | ¥ 443.07M | ¥ 441.82M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -122.61M | ¥ 99.86M | ¥ 23.76M | ¥ -195.28M | ¥ -136.96M |
| Operating Cash Flow | ¥ 69.42M | ¥ 171.13M | ¥ 95.19M | ¥ -26.84M | ¥ -100.73M |
| Investing Cash Flow | ¥ -200.66M | ¥ -72.49M | ¥ -71.90M | ¥ -205.28M | ¥ -40.74M |
| Financing Cash Flow | ¥ 155.03M | ¥ -105.53M | ¥ -14.90M | ¥ 153.70M | ¥ 218.19M |