| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.10B | ¥ 1.28B | ¥ 1.11B | ¥ 1.32B | ¥ 1.64B |
| Gross Profit | ¥ 72.52M | ¥ 42.20M | ¥ 11.26M | ¥ 58.10M | ¥ 303.18M |
| Operating Income | ¥ 23.58M | ¥ 5.09M | ¥ -20.20M | ¥ 13.58M | ¥ 242.65M |
| EBITDA | ¥ 81.08M | ¥ 79.75M | ¥ 54.45M | ¥ 43.01M | ¥ 311.21M |
| Net Income | ¥ -6.70M | ¥ -11.74M | ¥ -26.52M | ¥ -12.56M | ¥ 202.54M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 319.42M | ¥ 213.71M | ¥ 190.07M | ¥ 263.40M | ¥ 283.03M |
| Total Assets | ¥ 1.36B | ¥ 1.40B | ¥ 1.50B | ¥ 1.60B | ¥ 1.69B |
| Total Debt | ¥ 446.56M | ¥ 412.73M | ¥ 476.16M | ¥ 515.16M | ¥ 553.24M |
| Net Debt | ¥ 127.14M | ¥ 203.64M | ¥ 286.10M | ¥ 251.77M | ¥ 270.20M |
| Total Liabilities | ¥ 704.79M | ¥ 721.18M | ¥ 811.51M | ¥ 880.25M | ¥ 908.37M |
| Stockholders' Equity | ¥ 653.26M | ¥ 676.79M | ¥ 688.53M | ¥ 715.06M | ¥ 781.19M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 99.66M | ¥ 76.21M | ¥ -96.71M | ¥ 114.14M | ¥ 66.75M |
| Operating Cash Flow | ¥ 112.44M | ¥ 80.47M | ¥ -80.11M | ¥ 202.63M | ¥ 121.26M |
| Investing Cash Flow | ¥ -7.46M | ¥ 1.99M | ¥ 45.71M | ¥ -129.43M | ¥ -15.00M |
| Financing Cash Flow | ¥ -53.33M | ¥ -63.43M | ¥ -38.93M | ¥ -92.84M | ¥ -7.83M |