| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 539.01M | ¥ 752.21M | ¥ 1.21B | ¥ 1.56B | ¥ 1.84B |
| Gross Profit | ¥ 210.59M | ¥ 274.29M | ¥ 489.91M | ¥ 525.37M | ¥ 801.46M |
| Operating Income | ¥ 27.14M | ¥ -10.86M | ¥ 433.08M | ¥ -210.36M | ¥ 512.49M |
| EBITDA | ¥ 117.49M | ¥ 75.53M | ¥ 379.35M | ¥ -1.06B | ¥ 198.40M |
| Net Income | ¥ 33.95M | ¥ -77.98M | ¥ 180.50M | ¥ -1.60B | ¥ -230.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 643.14M | ¥ 803.63M | ¥ 1.28B | ¥ 1.30B | ¥ 1.63B |
| Total Assets | ¥ 1.13B | ¥ 1.38B | ¥ 2.16B | ¥ 2.68B | ¥ 4.29B |
| Total Debt | ¥ 142.40M | ¥ 145.43M | ¥ 255.67M | ¥ 741.00M | ¥ 1.25B |
| Net Debt | ¥ -1.08M | ¥ 13.63M | ¥ -369.94M | ¥ -356.00M | ¥ -380.59M |
| Total Liabilities | ¥ 251.06M | ¥ 257.18M | ¥ 343.58M | ¥ 853.90M | ¥ 1.41B |
| Stockholders' Equity | ¥ 874.66M | ¥ 1.12B | ¥ 1.82B | ¥ 1.82B | ¥ 2.88B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 125.55M | ¥ 157.32M | ¥ 229.46M | ¥ -228.28M | ¥ -626.93M |
| Operating Cash Flow | ¥ 141.50M | ¥ 165.53M | ¥ 275.02M | ¥ 142.89M | ¥ 366.59M |
| Investing Cash Flow | ¥ 191.72M | ¥ 33.96M | ¥ -437.16M | ¥ -356.00M | ¥ -994.09M |
| Financing Cash Flow | ¥ -313.32M | ¥ -696.90M | ¥ -323.15M | ¥ -220.21M | ¥ 2.24B |