| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 215.23M | ¥ 254.79M | ¥ 273.37M | ¥ 298.42M | ¥ 297.43M |
| Gross Profit | ¥ 158.78M | ¥ 254.79M | ¥ 230.16M | ¥ 250.71M | ¥ 240.76M |
| Operating Income | ¥ 23.24M | ¥ -148.12M | ¥ -33.09M | ¥ -158.72M | ¥ -208.59M |
| EBITDA | ¥ 29.81M | ¥ -139.23M | ¥ -23.14M | ¥ -150.91M | ¥ -206.73M |
| Net Income | ¥ -27.68M | ¥ -162.31M | ¥ -79.99M | ¥ -168.71M | ¥ -207.50M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 697.49M | ¥ 582.50M | ¥ 513.01M | ¥ 314.48M | ¥ 249.33M |
| Total Assets | ¥ 2.66B | ¥ 2.67B | ¥ 2.93B | ¥ 2.83B | ¥ 3.10B |
| Total Debt | ¥ 999.36M | ¥ 574.42M | ¥ 1.10B | ¥ 897.13M | ¥ 901.45M |
| Net Debt | ¥ 301.87M | ¥ -8.08M | ¥ 582.29M | ¥ 582.66M | ¥ 652.12M |
| Total Liabilities | ¥ 1.51B | ¥ 1.49B | ¥ 1.60B | ¥ 1.42B | ¥ 1.42B |
| Stockholders' Equity | ¥ 1.15B | ¥ 1.18B | ¥ 1.34B | ¥ 1.42B | ¥ 1.72B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 75.28M | ¥ 143.00M | ¥ 123.15M | ¥ 128.72M | ¥ 112.47M |
| Operating Cash Flow | ¥ 85.01M | ¥ 143.29M | ¥ 134.01M | ¥ 137.14M | ¥ 114.47M |
| Investing Cash Flow | ¥ 28.14M | ¥ 9.11M | ¥ -45.57M | ¥ -52.62M | ¥ -146.95M |
| Financing Cash Flow | ¥ -1.46M | ¥ -82.90M | ¥ 110.18M | ¥ -18.65M | ¥ 100.02M |