| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 22.26B | ¥ 25.37B | ¥ 26.43B | ¥ 22.93B | ¥ 21.17B |
| Gross Profit | ¥ 4.91B | ¥ 5.95B | ¥ 6.49B | ¥ 5.14B | ¥ 4.88B |
| Operating Income | ¥ 21.27M | ¥ -404.15M | ¥ 111.05M | ¥ 442.25M | ¥ 903.87M |
| EBITDA | ¥ 872.42M | ¥ 47.05M | ¥ 391.46M | ¥ 940.85M | ¥ 1.22B |
| Net Income | ¥ 272.07M | ¥ -725.55M | ¥ -718.27M | ¥ 232.92M | ¥ 434.53M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.51B | ¥ 1.74B | ¥ 2.75B | ¥ 2.59B | ¥ 4.41B |
| Total Assets | ¥ 7.81B | ¥ 8.27B | ¥ 9.19B | ¥ 10.68B | ¥ 10.64B |
| Total Debt | ¥ 2.00B | ¥ 2.43B | ¥ 2.92B | ¥ 3.32B | ¥ 3.39B |
| Net Debt | ¥ -503.49M | ¥ 681.67M | ¥ 167.12M | ¥ 728.03M | ¥ -1.02B |
| Total Liabilities | ¥ 5.01B | ¥ 5.72B | ¥ 6.10B | ¥ 6.76B | ¥ 6.40B |
| Stockholders' Equity | ¥ 2.80B | ¥ 2.55B | ¥ 3.10B | ¥ 3.92B | ¥ 4.24B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 278.34M | ¥ -771.12M | ¥ 784.26M | ¥ -760.56M | ¥ -53.66M |
| Operating Cash Flow | ¥ 363.96M | ¥ -452.82M | ¥ 1.13B | ¥ -369.86M | ¥ 959.48M |
| Investing Cash Flow | ¥ 837.91M | ¥ -256.47M | ¥ -389.68M | ¥ -836.43M | ¥ -1.16B |
| Financing Cash Flow | ¥ -437.55M | ¥ -300.19M | ¥ -576.63M | ¥ -616.12M | ¥ 552.19M |