| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 8.17B | ¥ 10.27B | ¥ 11.39B | ¥ 11.31B | ¥ 10.29B |
| Gross Profit | ¥ 596.21M | ¥ 761.96M | ¥ 1.31B | ¥ 1.31B | ¥ 1.16B |
| Operating Income | ¥ -287.38M | ¥ -341.46M | ¥ 416.61M | ¥ 385.00M | ¥ 295.14M |
| EBITDA | ¥ -185.65M | ¥ -276.31M | ¥ 584.16M | ¥ 558.46M | ¥ 453.54M |
| Net Income | ¥ -317.49M | ¥ -386.03M | ¥ 361.72M | ¥ 323.30M | ¥ 230.34M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.02B | ¥ 2.50B | ¥ 2.30B | ¥ 2.09B | ¥ 1.85B |
| Total Assets | ¥ 7.61B | ¥ 7.82B | ¥ 7.59B | ¥ 6.81B | ¥ 6.42B |
| Total Debt | ¥ 3.00B | ¥ 2.92B | ¥ 2.41B | ¥ 1.80B | ¥ 2.02B |
| Net Debt | ¥ 198.40M | ¥ 1.16B | ¥ 292.68M | ¥ 336.66M | ¥ 1.46B |
| Total Liabilities | ¥ 4.82B | ¥ 5.01B | ¥ 4.25B | ¥ 3.79B | ¥ 3.71B |
| Stockholders' Equity | ¥ 2.68B | ¥ 2.71B | ¥ 3.22B | ¥ 2.95B | ¥ 2.64B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -199.68M | ¥ -53.91M | ¥ -166.24M | ¥ 414.71M | ¥ 239.92M |
| Operating Cash Flow | ¥ -150.08M | ¥ 164.58M | ¥ -48.53M | ¥ 589.18M | ¥ 283.88M |
| Investing Cash Flow | ¥ 581.61M | ¥ -760.20M | ¥ 282.56M | ¥ 619.85M | ¥ -577.90M |
| Financing Cash Flow | ¥ -243.21M | ¥ 239.09M | ¥ 414.89M | ¥ -307.78M | ¥ 404.05M |