| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 9.86B | ¥ 10.46B | ¥ 11.08B | ¥ 12.23B | ¥ 11.49B |
| Gross Profit | ¥ 3.56B | ¥ 3.95B | ¥ 4.64B | ¥ 5.42B | ¥ 5.31B |
| Operating Income | ¥ -2.05B | ¥ -236.77M | ¥ -156.10M | ¥ 675.10M | ¥ 1.35B |
| EBITDA | ¥ -794.76M | ¥ 960.49M | ¥ 1.27B | ¥ 1.94B | ¥ 2.58B |
| Net Income | ¥ -3.17B | ¥ -1.42B | ¥ -5.62B | ¥ 84.59M | ¥ 1.32B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.00B | ¥ 1.01B | ¥ 1.39B | ¥ 1.70B | ¥ 1.82B |
| Total Assets | ¥ 9.18B | ¥ 10.48B | ¥ 12.33B | ¥ 16.89B | ¥ 15.44B |
| Total Debt | ¥ 6.92B | ¥ 7.89B | ¥ 8.66B | ¥ 7.89B | ¥ 7.48B |
| Net Debt | ¥ 4.91B | ¥ 6.88B | ¥ 7.27B | ¥ 6.19B | ¥ 5.66B |
| Total Liabilities | ¥ 9.84B | ¥ 10.46B | ¥ 11.58B | ¥ 10.90B | ¥ 10.34B |
| Stockholders' Equity | ¥ -790.83M | ¥ -121.80M | ¥ 630.33M | ¥ 5.90B | ¥ 5.05B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.01B | ¥ 671.00M | ¥ 588.78M | ¥ 1.18B | ¥ 1.39B |
| Operating Cash Flow | ¥ -530.63M | ¥ 815.79M | ¥ 990.96M | ¥ 1.83B | ¥ 2.09B |
| Investing Cash Flow | ¥ 2.54B | ¥ -422.99M | ¥ -1.92B | ¥ -2.40B | ¥ -5.97B |
| Financing Cash Flow | ¥ -1.04B | ¥ -809.73M | ¥ 562.40M | ¥ 290.31M | ¥ 2.83B |