| Dec 25 | Jun 25 | Dec 24 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.54B | ¥ 3.57B | ¥ 2.76B | ¥ 2.86B | ¥ 2.77B |
| Gross Profit | ¥ 67.86M | ¥ 434.20M | ¥ 123.11M | ¥ 421.38M | ¥ 851.49M |
| Operating Income | ¥ -155.98M | ¥ 133.73M | ¥ -160.66M | ¥ 154.41M | ¥ 538.92M |
| EBITDA | ¥ -144.18M | ¥ 147.56M | ¥ -148.06M | ¥ 169.26M | ¥ 555.06M |
| Net Income | ¥ -221.41M | ¥ 40.94M | ¥ -270.42M | ¥ 84.81M | ¥ 306.91M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 312.09M | ¥ 274.81M | ¥ 253.34M | ¥ 221.06M | ¥ 287.64M |
| Total Assets | ¥ 6.52B | ¥ 9.09B | ¥ 7.90B | ¥ 10.03B | ¥ 10.30B |
| Total Debt | ¥ 842.52M | ¥ 964.19M | ¥ 1.08B | ¥ 693.50M | ¥ 713.87M |
| Net Debt | ¥ 530.43M | ¥ 689.38M | ¥ 826.18M | ¥ 472.44M | ¥ 432.38M |
| Total Liabilities | ¥ 5.16B | ¥ 7.23B | ¥ 6.30B | ¥ 8.16B | ¥ 8.45B |
| Stockholders' Equity | ¥ 1.32B | ¥ 1.81B | ¥ 1.54B | ¥ 1.77B | ¥ 1.75B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 117.25M | ¥ -10.75M | ¥ -36.85M | ¥ -8.70M | ¥ -176.01M |
| Operating Cash Flow | ¥ 122.45M | ¥ -4.03M | ¥ -35.57M | ¥ -4.32M | ¥ -170.65M |
| Investing Cash Flow | ¥ 8.12M | ¥ -41.66M | ¥ 10.57M | ¥ -1.29M | ¥ -282.21M |
| Financing Cash Flow | ¥ -226.28M | ¥ 99.44M | ¥ 3.54M | ¥ -54.82M | ¥ 179.84M |