| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 223.23M | ¥ 1.73B | ¥ 1.67B | ¥ 1.93B | ¥ 2.37B |
| Gross Profit | ¥ 70.54M | ¥ 544.88M | ¥ 67.32M | ¥ 63.02M | ¥ 662.43M |
| Operating Income | ¥ 6.09M | ¥ 23.63M | ¥ -65.26M | ¥ -110.01M | ¥ 55.51M |
| EBITDA | ¥ 24.26M | ¥ 113.29M | ¥ 56.39M | ¥ -22.16M | ¥ 29.20M |
| Net Income | ¥ 11.93M | ¥ -127.37M | ¥ 35.71M | ¥ -67.49M | ¥ 5.81M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 176.39M | ¥ 1.09B | ¥ 133.37M | ¥ 90.92M | ¥ 987.98M |
| Total Assets | ¥ 593.67M | ¥ 4.10B | ¥ 592.10M | ¥ 599.17M | ¥ 4.35B |
| Total Debt | ¥ 18.56M | ¥ 45.06M | ¥ 6.93M | ¥ 282.99M | ¥ 85.28M |
| Net Debt | ¥ -105.87M | ¥ -640.52M | ¥ -101.34M | ¥ 196.47M | ¥ -862.99M |
| Total Liabilities | ¥ 117.46M | ¥ 682.38M | ¥ 89.50M | ¥ 119.64M | ¥ 1.06B |
| Stockholders' Equity | ¥ 472.97M | ¥ 3.33B | ¥ 483.77M | ¥ 454.49M | ¥ 3.20B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 18.22M | ¥ -13.96M | ¥ 28.11M | ¥ -21.93M | ¥ -196.51M |
| Operating Cash Flow | ¥ 27.15M | ¥ 133.64M | ¥ 35.09M | ¥ -8.56M | ¥ -122.66M |
| Investing Cash Flow | ¥ -2.71M | ¥ -214.85M | ¥ 25.21M | ¥ -83.44M | ¥ -70.38M |
| Financing Cash Flow | ¥ 8.82M | ¥ -28.63M | ¥ -30.92M | ¥ 29.45M | ¥ -49.12M |