| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.54B | ¥ 1.25B | ¥ 1.20B | ¥ 1.16B | ¥ 2.25B |
| Gross Profit | ¥ 416.69M | ¥ 380.63M | ¥ 466.48M | ¥ 423.62M | ¥ 554.26M |
| Operating Income | ¥ 6.47M | ¥ -20.96M | ¥ 51.04M | ¥ -43.67M | ¥ -114.41M |
| EBITDA | ¥ 29.68M | ¥ 15.31M | ¥ 64.68M | ¥ -25.25M | ¥ -106.99M |
| Net Income | ¥ 3.93M | ¥ -649.00K | ¥ 70.19M | ¥ -31.19M | ¥ -107.67M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 305.43M | ¥ 238.21M | ¥ 258.14M | ¥ 277.17M | ¥ 381.16M |
| Total Assets | ¥ 938.76M | ¥ 884.20M | ¥ 947.01M | ¥ 1.09B | ¥ 1.86B |
| Total Debt | ¥ 92.29M | ¥ 90.83M | ¥ 176.25M | ¥ 336.11M | ¥ 500.78M |
| Net Debt | ¥ -210.20M | ¥ -142.38M | ¥ -73.01M | ¥ 58.94M | ¥ 119.62M |
| Total Liabilities | ¥ 506.64M | ¥ 454.95M | ¥ 536.59M | ¥ 747.59M | ¥ 1.50B |
| Stockholders' Equity | ¥ 411.49M | ¥ 408.74M | ¥ 405.15M | ¥ 340.88M | ¥ 360.06M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 9.63M | ¥ -23.21M | ¥ 106.83M | ¥ -101.89M | ¥ -213.98M |
| Operating Cash Flow | ¥ 17.88M | ¥ -18.93M | ¥ 137.35M | ¥ -85.07M | ¥ -175.92M |
| Investing Cash Flow | ¥ -11.92M | ¥ -3.24M | ¥ -61.02M | ¥ -56.29M | ¥ -80.93M |
| Financing Cash Flow | ¥ 4.12M | ¥ 23.21M | ¥ -133.56M | ¥ -101.13M | ¥ 141.89M |