| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.04B | ¥ 1.11B | ¥ 1.15B | ¥ 1.14B | ¥ 1.34B |
| Gross Profit | ¥ 168.85M | ¥ 232.94M | ¥ 244.67M | ¥ 252.86M | ¥ 428.11M |
| Operating Income | ¥ -24.70M | ¥ 63.78M | ¥ 104.94M | ¥ 95.12M | ¥ 284.02M |
| EBITDA | ¥ -8.10M | ¥ 64.70M | ¥ -36.20M | ¥ -20.47M | ¥ 258.95M |
| Net Income | ¥ -226.10M | ¥ -235.91M | ¥ -81.19M | ¥ -280.75M | ¥ 174.58M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 540.78M | ¥ 572.21M | ¥ 588.97M | ¥ 721.10M | ¥ 736.91M |
| Total Assets | ¥ 1.54B | ¥ 1.77B | ¥ 1.85B | ¥ 1.98B | ¥ 2.52B |
| Total Debt | ¥ 172.70M | ¥ 259.81M | ¥ 77.12M | ¥ 172.50M | ¥ 268.50M |
| Net Debt | ¥ -368.08M | ¥ -312.40M | ¥ -502.03M | ¥ -519.12M | ¥ -468.41M |
| Total Liabilities | ¥ 926.87M | ¥ 930.23M | ¥ 758.18M | ¥ 812.26M | ¥ 1.05B |
| Stockholders' Equity | ¥ 611.49M | ¥ 841.72M | ¥ 1.08B | ¥ 1.16B | ¥ 1.45B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 78.97M | ¥ 33.77M | ¥ 132.37M | ¥ -1.19M | ¥ 186.95M |
| Operating Cash Flow | ¥ 92.21M | ¥ 45.39M | ¥ 135.34M | ¥ 2.82M | ¥ 195.58M |
| Investing Cash Flow | ¥ -18.08M | ¥ -7.59M | ¥ -145.31M | ¥ -8.38M | ¥ -866.30M |
| Financing Cash Flow | ¥ -104.97M | ¥ -46.91M | ¥ -98.58M | ¥ -46.27M | ¥ -29.50M |