| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 73.76M | ¥ 71.60M | ¥ 77.53M | ¥ 89.07M | ¥ 87.98M |
| Gross Profit | ¥ 12.21M | ¥ 11.21M | ¥ 10.06M | ¥ -6.28M | ¥ 21.91M |
| Operating Income | ¥ -33.09M | ¥ -38.99M | ¥ -59.83M | ¥ -65.16M | ¥ -51.27M |
| EBITDA | ¥ -19.42M | ¥ -16.33M | ¥ -339.16M | ¥ -89.77M | ¥ -29.60M |
| Net Income | ¥ -81.84M | ¥ -285.19M | ¥ -396.14M | ¥ -148.25M | ¥ -417.78M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 11.70M | ¥ 16.05M | ¥ 102.99M | ¥ 17.80M | ¥ 25.65M |
| Total Assets | ¥ 940.32M | ¥ 999.64M | ¥ 1.34B | ¥ 1.66B | ¥ 1.74B |
| Total Debt | ¥ 248.04M | ¥ 226.06M | ¥ 339.36M | ¥ 345.52M | ¥ 287.11M |
| Net Debt | ¥ 236.35M | ¥ 210.01M | ¥ 238.41M | ¥ 329.76M | ¥ 264.02M |
| Total Liabilities | ¥ 399.06M | ¥ 398.93M | ¥ 479.65M | ¥ 531.39M | ¥ 475.62M |
| Stockholders' Equity | ¥ 447.64M | ¥ 507.12M | ¥ 763.61M | ¥ 1.04B | ¥ 1.17B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -46.29M | ¥ -9.27M | ¥ -9.65M | ¥ -90.12M | ¥ -87.88M |
| Operating Cash Flow | ¥ -43.06M | ¥ -1.06M | ¥ -3.83M | ¥ -44.34M | ¥ -56.94M |
| Investing Cash Flow | ¥ -3.23M | ¥ -9.51M | ¥ -5.75M | ¥ -51.56M | ¥ 128.33M |
| Financing Cash Flow | ¥ 41.32M | ¥ -74.34M | ¥ 94.67M | ¥ 88.58M | ¥ -68.15M |