| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 50.37B | ¥ 47.62B | ¥ 46.48B | ¥ 44.39B | ¥ 23.29B |
| Gross Profit | ¥ 35.03B | ¥ 33.27B | ¥ 31.77B | ¥ 31.00B | ¥ 15.00B |
| Operating Income | ¥ 3.12B | ¥ 300.00M | ¥ -1.46B | ¥ -2.50B | ¥ -3.96B |
| EBITDA | ¥ 6.47B | ¥ 3.77B | ¥ 1.34B | ¥ 676.00M | ¥ -2.23B |
| Net Income | ¥ -805.00M | ¥ -650.00M | ¥ -2.65B | ¥ -2.68B | ¥ -3.23B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 21.16B | ¥ 20.63B | ¥ 15.79B | ¥ 9.95B | ¥ 11.30B |
| Total Assets | ¥ 72.33B | ¥ 73.26B | ¥ 59.62B | ¥ 57.27B | ¥ 64.07B |
| Total Debt | ¥ 27.68B | ¥ 25.92B | ¥ 25.07B | ¥ 22.22B | ¥ 25.79B |
| Net Debt | ¥ 6.52B | ¥ 5.29B | ¥ 9.28B | ¥ 12.27B | ¥ 14.79B |
| Total Liabilities | ¥ 43.80B | ¥ 41.14B | ¥ 39.41B | ¥ 37.92B | ¥ 41.88B |
| Stockholders' Equity | ¥ 30.96B | ¥ 31.70B | ¥ 20.21B | ¥ 19.35B | ¥ 22.19B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 4.98B | ¥ 1.91B | ¥ -35.00M | ¥ 428.00M | ¥ 1.17B |
| Operating Cash Flow | ¥ 5.19B | ¥ 2.65B | ¥ 658.00M | ¥ 924.00M | ¥ 1.50B |
| Investing Cash Flow | ¥ -585.00M | ¥ -7.99B | ¥ -646.00M | ¥ 1.23B | ¥ -10.21B |
| Financing Cash Flow | ¥ -2.43B | ¥ -485.00M | ¥ 5.83B | ¥ -2.99B | ¥ 12.99B |