| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 77.63B | ¥ 83.38B | ¥ 57.57B | ¥ 96.31B | ¥ 0.00 |
| Gross Profit | ¥ 77.60B | ¥ 83.25B | ¥ 57.36B | ¥ 96.26B | ¥ -4.21B |
| Operating Income | ¥ 16.28B | ¥ 34.00B | ¥ 10.16B | ¥ 27.66B | ¥ 21.30B |
| EBITDA | ¥ 7.19B | ¥ 41.39B | ¥ 16.69B | ¥ 34.40B | ¥ 33.66B |
| Net Income | ¥ -5.07B | ¥ 31.29B | ¥ 3.39B | ¥ 13.02B | ¥ 14.35B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 53.47B | ¥ 97.94B | ¥ 181.02B | ¥ 261.30B | ¥ 168.45B |
| Total Assets | ¥ 709.64B | ¥ 761.64B | ¥ 1.50T | ¥ 1.61T | ¥ 1.40T |
| Total Debt | ¥ 87.02B | ¥ 100.16B | ¥ 415.71B | ¥ 421.94B | ¥ 363.48B |
| Net Debt | ¥ 33.55B | ¥ 2.23B | ¥ 240.55B | ¥ 168.49B | ¥ 199.49B |
| Total Liabilities | ¥ 583.39B | ¥ 628.52B | ¥ 1.40T | ¥ 1.50T | ¥ 1.31T |
| Stockholders' Equity | ¥ 123.98B | ¥ 131.71B | ¥ 99.64B | ¥ 104.29B | ¥ 89.57B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 8.73B | ¥ 1.36B | ¥ -38.78B | ¥ 45.09B | ¥ -63.24B |
| Operating Cash Flow | ¥ 13.30B | ¥ 8.05B | ¥ -30.98B | ¥ 51.70B | ¥ -57.70B |
| Investing Cash Flow | ¥ -32.18B | ¥ -86.35B | ¥ -21.87B | ¥ -6.03B | ¥ -7.16B |
| Financing Cash Flow | ¥ -25.19B | ¥ -5.11B | ¥ -34.16B | ¥ 13.76B | ¥ 95.48B |