| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 20.12B | ¥ 20.10B | ¥ 18.69B | ¥ 18.05B | ¥ 15.35B |
| Gross Profit | ¥ 1.10B | ¥ 5.78B | ¥ 4.47B | ¥ 4.22B | ¥ 4.69B |
| Operating Income | ¥ -394.49M | ¥ 4.21B | ¥ 3.00B | ¥ 2.82B | ¥ 3.24B |
| EBITDA | ¥ 351.16M | ¥ 4.81B | ¥ 3.42B | ¥ 2.01B | ¥ 3.21B |
| Net Income | ¥ -421.20M | ¥ -690.89M | ¥ -1.05B | ¥ 414.77M | ¥ 1.56B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.83B | ¥ 882.37M | ¥ 3.94B | ¥ 2.86B | ¥ 1.02B |
| Total Assets | ¥ 42.39B | ¥ 43.66B | ¥ 46.20B | ¥ 43.45B | ¥ 31.96B |
| Total Debt | ¥ 26.02B | ¥ 26.49B | ¥ 28.08B | ¥ 23.32B | ¥ 13.18B |
| Net Debt | ¥ 24.74B | ¥ 25.66B | ¥ 24.15B | ¥ 22.39B | ¥ 12.17B |
| Total Liabilities | ¥ 30.54B | ¥ 31.50B | ¥ 33.10B | ¥ 28.70B | ¥ 17.08B |
| Stockholders' Equity | ¥ 10.98B | ¥ 11.30B | ¥ 11.83B | ¥ 13.06B | ¥ 13.18B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -178.95M | ¥ -651.89M | ¥ -3.66B | ¥ -6.13B | ¥ -5.53B |
| Operating Cash Flow | ¥ 5.06B | ¥ 5.84B | ¥ 4.39B | ¥ 2.55B | ¥ 2.27B |
| Investing Cash Flow | ¥ -3.97B | ¥ -5.60B | ¥ -4.34B | ¥ -10.78B | ¥ -8.70B |
| Financing Cash Flow | ¥ -829.04M | ¥ -3.11B | ¥ 2.99B | ¥ 8.05B | ¥ 5.42B |