| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 50.37B | ¥ 47.62B | ¥ 46.48B | ¥ 44.39B | ¥ 27.54B |
| Gross Profit | ¥ 35.03B | ¥ 30.00B | ¥ 29.81B | ¥ 29.05B | ¥ 16.22B |
| Operating Income | ¥ 3.12B | ¥ 302.00M | ¥ -1.46B | ¥ -3.53B | ¥ -5.25B |
| EBITDA | ¥ 6.47B | ¥ 3.90B | ¥ 1.51B | ¥ -359.00M | ¥ -3.50B |
| Net Income | ¥ -805.00M | ¥ -650.00M | ¥ -2.65B | ¥ -2.67B | ¥ -4.03B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 21.16B | ¥ 20.63B | ¥ 15.79B | ¥ 9.95B | ¥ 10.19B |
| Total Assets | ¥ 72.33B | ¥ 73.26B | ¥ 59.62B | ¥ 57.27B | ¥ 61.01B |
| Total Debt | ¥ 27.68B | ¥ 25.92B | ¥ 25.07B | ¥ 22.22B | ¥ 24.91B |
| Net Debt | ¥ 6.52B | ¥ 5.29B | ¥ 9.28B | ¥ 12.27B | ¥ 15.09B |
| Total Liabilities | ¥ 43.80B | ¥ 41.14B | ¥ 39.40B | ¥ 37.92B | ¥ 40.42B |
| Stockholders' Equity | ¥ 30.96B | ¥ 31.70B | ¥ 20.21B | ¥ 19.35B | ¥ 20.58B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 4.98B | ¥ 2.23B | ¥ 345.00M | ¥ 595.00M | ¥ 1.18B |
| Operating Cash Flow | ¥ 5.19B | ¥ 2.65B | ¥ 658.00M | ¥ 924.00M | ¥ 1.38B |
| Investing Cash Flow | ¥ -585.00M | ¥ -7.99B | ¥ -646.00M | ¥ 1.23B | ¥ -10.34B |
| Financing Cash Flow | ¥ -2.43B | ¥ -485.00M | ¥ 5.83B | ¥ -2.99B | ¥ 12.06B |