| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.17B | ¥ 1.71B | ¥ 1.72B | ¥ 1.78B | ¥ 1.54B |
| Gross Profit | ¥ 334.12M | ¥ 885.13M | ¥ 944.29M | ¥ 1.12B | ¥ 918.48M |
| Operating Income | ¥ 116.44M | ¥ 576.81M | ¥ 654.27M | ¥ 903.72M | ¥ 728.51M |
| EBITDA | ¥ 132.87M | ¥ 728.64M | ¥ 803.84M | ¥ 1.07B | ¥ 845.22M |
| Net Income | ¥ -192.67M | ¥ 440.23M | ¥ 504.19M | ¥ 743.96M | ¥ 301.77M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 86.25M | ¥ 205.46M | ¥ 129.96M | ¥ 202.06M | ¥ 180.85M |
| Total Assets | ¥ 4.43B | ¥ 4.86B | ¥ 4.33B | ¥ 4.08B | ¥ 3.24B |
| Total Debt | ¥ 1.05B | ¥ 1.19B | ¥ 915.15M | ¥ 788.55M | ¥ 525.84M |
| Net Debt | ¥ 967.49M | ¥ 1.01B | ¥ 821.44M | ¥ 586.49M | ¥ 344.99M |
| Total Liabilities | ¥ 1.47B | ¥ 1.70B | ¥ 1.54B | ¥ 1.62B | ¥ 1.47B |
| Stockholders' Equity | ¥ 2.96B | ¥ 3.16B | ¥ 2.79B | ¥ 2.46B | ¥ 1.77B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -557.64M | ¥ -789.30M | ¥ -515.67M | ¥ -293.73M | ¥ 98.07M |
| Operating Cash Flow | ¥ -173.88M | ¥ -423.94M | ¥ 213.38M | ¥ 180.74M | ¥ 553.43M |
| Investing Cash Flow | ¥ -530.76M | ¥ -590.49M | ¥ -866.80M | ¥ -734.56M | ¥ -662.75M |
| Financing Cash Flow | ¥ 598.07M | ¥ 1.10B | ¥ 545.07M | ¥ 575.02M | ¥ 150.57M |