| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.37B | ¥ 2.31B | ¥ 3.39B | ¥ 4.70B | ¥ 4.92B |
| Gross Profit | ¥ 361.54M | ¥ 525.00M | ¥ 984.57M | ¥ 1.34B | ¥ 1.30B |
| Operating Income | ¥ -456.93M | ¥ -415.31M | ¥ 155.15M | ¥ 382.74M | ¥ 377.79M |
| EBITDA | ¥ -147.58M | ¥ -1.13B | ¥ 390.69M | ¥ 596.95M | ¥ 854.29M |
| Net Income | ¥ -258.15M | ¥ -1.53B | ¥ 93.59M | ¥ 201.02M | ¥ 483.31M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.24B | ¥ 3.47B | ¥ 1.76B | ¥ 1.95B | ¥ 2.08B |
| Total Assets | ¥ 4.87B | ¥ 5.26B | ¥ 6.74B | ¥ 7.22B | ¥ 7.47B |
| Total Debt | ¥ 82.11M | ¥ 230.00M | ¥ 460.00M | ¥ 670.00M | ¥ 680.00M |
| Net Debt | ¥ -3.16B | ¥ -3.24B | ¥ -1.30B | ¥ -1.28B | ¥ -1.40B |
| Total Liabilities | ¥ 515.17M | ¥ 892.91M | ¥ 959.83M | ¥ 1.36B | ¥ 1.63B |
| Stockholders' Equity | ¥ 4.35B | ¥ 4.36B | ¥ 5.77B | ¥ 5.86B | ¥ 5.83B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -532.79M | ¥ 592.73M | ¥ 235.80M | ¥ 121.98M | ¥ 103.17M |
| Operating Cash Flow | ¥ -524.27M | ¥ 610.43M | ¥ 253.69M | ¥ 168.50M | ¥ 115.42M |
| Investing Cash Flow | ¥ 413.62M | ¥ 277.96M | ¥ -61.07M | ¥ -195.73M | ¥ -200.32M |
| Financing Cash Flow | ¥ -117.76M | ¥ 820.00M | ¥ -379.61M | ¥ -104.24M | ¥ 228.97M |