| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.55B | ¥ 1.82B | ¥ 1.82B | ¥ 792.99M | ¥ 2.46B |
| Gross Profit | ¥ 303.63M | ¥ 418.96M | ¥ 457.45M | ¥ -278.73M | ¥ 721.26M |
| Operating Income | ¥ -498.02M | ¥ -270.79M | ¥ -152.51M | ¥ -854.27M | ¥ -95.58M |
| EBITDA | ¥ -201.49M | ¥ 51.65M | ¥ 489.27M | ¥ -777.76M | ¥ 317.11M |
| Net Income | ¥ -955.88M | ¥ -739.72M | ¥ -197.26M | ¥ -1.40B | ¥ 844.85M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.15B | ¥ 136.52M | ¥ 1.81B | ¥ 1.35B | ¥ 3.21B |
| Total Assets | ¥ 10.79B | ¥ 10.34B | ¥ 11.52B | ¥ 10.21B | ¥ 11.72B |
| Total Debt | ¥ 5.97B | ¥ 6.19B | ¥ 6.30B | ¥ 5.27B | ¥ 5.25B |
| Net Debt | ¥ 4.91B | ¥ 6.13B | ¥ 4.60B | ¥ 4.02B | ¥ 2.05B |
| Total Liabilities | ¥ 7.62B | ¥ 8.52B | ¥ 9.00B | ¥ 7.53B | ¥ 7.89B |
| Stockholders' Equity | ¥ 2.75B | ¥ 1.72B | ¥ 2.42B | ¥ 2.62B | ¥ 3.77B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -453.15M | ¥ -369.16M | ¥ -805.06M | ¥ -716.33M | ¥ 61.95M |
| Operating Cash Flow | ¥ -216.06M | ¥ 121.59M | ¥ 533.56M | ¥ 1.24M | ¥ 221.06M |
| Investing Cash Flow | ¥ -204.88M | ¥ -1.20B | ¥ -863.93M | ¥ -1.65B | ¥ 3.24B |
| Financing Cash Flow | ¥ 1.41B | ¥ -573.04M | ¥ 809.45M | ¥ -338.34M | ¥ -2.59B |