| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 19.51B | ¥ 15.62B | ¥ 16.58B | ¥ 16.32B | ¥ 17.98B |
| Gross Profit | ¥ 1.15B | ¥ 699.73M | ¥ 964.03M | ¥ 1.08B | ¥ 1.75B |
| Operating Income | ¥ -663.84M | ¥ -139.57M | ¥ -37.63M | ¥ -1.38B | ¥ 1.06B |
| EBITDA | ¥ -135.12M | ¥ 208.22M | ¥ 305.43M | ¥ -1.06B | ¥ 1.36B |
| Net Income | ¥ -618.56M | ¥ -291.07M | ¥ -252.19M | ¥ -1.63B | ¥ 673.15M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.95B | ¥ 1.12B | ¥ 1.07B | ¥ 1.19B | ¥ 1.74B |
| Total Assets | ¥ 12.91B | ¥ 12.25B | ¥ 10.84B | ¥ 10.80B | ¥ 13.25B |
| Total Debt | ¥ 6.47B | ¥ 4.74B | ¥ 3.11B | ¥ 2.99B | ¥ 3.53B |
| Net Debt | ¥ 4.52B | ¥ 3.62B | ¥ 2.05B | ¥ 1.81B | ¥ 1.87B |
| Total Liabilities | ¥ 7.85B | ¥ 6.99B | ¥ 5.17B | ¥ 4.78B | ¥ 5.21B |
| Stockholders' Equity | ¥ 4.81B | ¥ 5.17B | ¥ 5.57B | ¥ 5.95B | ¥ 7.97B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -309.61M | ¥ -779.36M | ¥ 5.03M | ¥ 397.59M | ¥ 37.73M |
| Operating Cash Flow | ¥ 263.63M | ¥ -166.84M | ¥ 357.35M | ¥ 781.12M | ¥ 776.10M |
| Investing Cash Flow | ¥ -252.65M | ¥ -623.78M | ¥ -389.50M | ¥ 4.74M | ¥ -589.29M |
| Financing Cash Flow | ¥ 549.36M | ¥ 873.31M | ¥ -184.08M | ¥ -1.08B | ¥ -271.94M |