| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.65B | ¥ 4.27B | ¥ 4.74B | ¥ 7.91B | ¥ 6.57B |
| Gross Profit | ¥ 1.17B | ¥ 1.29B | ¥ 1.57B | ¥ 2.16B | ¥ 2.16B |
| Operating Income | ¥ -225.97M | ¥ -91.00M | ¥ 243.00M | ¥ 2.11B | ¥ 347.00M |
| EBITDA | ¥ 213.20M | ¥ -40.26M | ¥ 699.00M | ¥ 2.74B | ¥ 1.48B |
| Net Income | ¥ -1.79B | ¥ -564.63M | ¥ 226.00M | ¥ 1.82B | ¥ 764.29M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.43B | ¥ 3.30B | ¥ 3.50B | ¥ 3.60B | ¥ 2.60B |
| Total Assets | ¥ 6.00B | ¥ 7.87B | ¥ 8.49B | ¥ 8.47B | ¥ 7.31B |
| Total Debt | ¥ 1.22B | ¥ 978.25M | ¥ 1.18B | ¥ 1.35B | ¥ 1.69B |
| Net Debt | ¥ -1.21B | ¥ -2.32B | ¥ -2.31B | ¥ -2.24B | ¥ -904.76M |
| Total Liabilities | ¥ 1.96B | ¥ 2.02B | ¥ 2.35B | ¥ 2.52B | ¥ 3.18B |
| Stockholders' Equity | ¥ 4.03B | ¥ 5.86B | ¥ 6.14B | ¥ 5.95B | ¥ 3.87B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -376.35M | ¥ 295.00M | ¥ 688.00M | ¥ 478.36M | ¥ 403.90M |
| Operating Cash Flow | ¥ 239.97M | ¥ 295.60M | ¥ 698.00M | ¥ 793.56M | ¥ 678.71M |
| Investing Cash Flow | ¥ -921.07M | ¥ -432.91M | ¥ -716.00M | ¥ -291.06M | ¥ -536.01M |
| Financing Cash Flow | ¥ -144.31M | ¥ -193.11M | ¥ -154.00M | ¥ 375.77M | ¥ 307.87M |