| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.01B | ¥ 2.79B | ¥ 3.90B | ¥ 4.53B | ¥ 5.40B |
| Gross Profit | ¥ -2.83M | ¥ 404.91M | ¥ 534.44M | ¥ 1.06B | ¥ 1.63B |
| Operating Income | ¥ -191.27M | ¥ 213.55M | ¥ 450.98M | ¥ 709.44M | ¥ 1.07B |
| EBITDA | ¥ -177.28M | ¥ -1.49B | ¥ -648.37M | ¥ 351.98M | ¥ 1.09B |
| Net Income | ¥ -3.00B | ¥ -2.34B | ¥ -1.70B | ¥ -736.77M | ¥ 2.93M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 241.16M | ¥ 156.25M | ¥ 175.05M | ¥ 127.52M | ¥ 443.20M |
| Total Assets | ¥ 30.62B | ¥ 33.88B | ¥ 36.78B | ¥ 39.68B | ¥ 43.22B |
| Total Debt | ¥ 11.55B | ¥ 11.68B | ¥ 11.97B | ¥ 12.10B | ¥ 12.96B |
| Net Debt | ¥ 11.31B | ¥ 11.52B | ¥ 11.79B | ¥ 11.97B | ¥ 12.52B |
| Total Liabilities | ¥ 26.30B | ¥ 26.48B | ¥ 27.09B | ¥ 28.28B | ¥ 31.02B |
| Stockholders' Equity | ¥ 4.19B | ¥ 7.27B | ¥ 9.60B | ¥ 11.30B | ¥ 12.03B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 312.13M | ¥ 313.30M | ¥ 679.71M | ¥ 571.94M | ¥ 2.01B |
| Operating Cash Flow | ¥ 313.90M | ¥ 314.77M | ¥ 680.12M | ¥ 590.53M | ¥ 2.05B |
| Investing Cash Flow | ¥ 95.65M | ¥ 92.45M | ¥ 11.30M | ¥ 138.11M | ¥ 1.58B |
| Financing Cash Flow | ¥ -450.54M | ¥ -426.01M | ¥ -643.89M | ¥ -1.04B | ¥ -3.75B |