| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 6.47B | ¥ 6.35B | ¥ 5.60B | ¥ 4.74B | ¥ 3.64B |
| Gross Profit | ¥ 3.06B | ¥ 3.06B | ¥ 2.63B | ¥ 2.21B | ¥ 1.60B |
| Operating Income | ¥ -71.75M | ¥ -20.80M | ¥ -39.00M | ¥ 214.63M | ¥ -9.97M |
| EBITDA | ¥ 142.40M | ¥ 252.00M | ¥ 188.62M | ¥ 624.33M | ¥ 618.40M |
| Net Income | ¥ -251.68M | ¥ -332.89M | ¥ -194.00M | ¥ 271.49M | ¥ 292.94M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.23B | ¥ 1.45B | ¥ 1.50B | ¥ 2.22B | ¥ 2.24B |
| Total Assets | ¥ 3.97B | ¥ 4.37B | ¥ 4.56B | ¥ 4.88B | ¥ 4.67B |
| Total Debt | ¥ 780.74M | ¥ 937.71M | ¥ 1.12B | ¥ 1.29B | ¥ 1.52B |
| Net Debt | ¥ -451.38M | ¥ -516.77M | ¥ -381.00M | ¥ -834.41M | ¥ -717.15M |
| Total Liabilities | ¥ 2.79B | ¥ 2.90B | ¥ 2.83B | ¥ 2.98B | ¥ 3.13B |
| Stockholders' Equity | ¥ 1.17B | ¥ 1.45B | ¥ 1.71B | ¥ 1.89B | ¥ 1.53B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -134.26M | ¥ 70.30M | ¥ -398.00M | ¥ 17.87M | ¥ 282.79M |
| Operating Cash Flow | ¥ -7.32M | ¥ 248.34M | ¥ 96.64M | ¥ 533.45M | ¥ 543.51M |
| Investing Cash Flow | ¥ -73.57M | ¥ -160.98M | ¥ -504.00M | ¥ -468.13M | ¥ -35.02M |
| Financing Cash Flow | ¥ -151.44M | ¥ -180.93M | ¥ -234.00M | ¥ -256.35M | ¥ -98.12M |