| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.76B | ¥ 1.56B | ¥ 1.52B | ¥ 1.48B | ¥ 1.22B |
| Gross Profit | ¥ 1.23B | ¥ 1.22B | ¥ 1.31B | ¥ 1.39B | ¥ 1.16B |
| Operating Income | ¥ -35.32M | ¥ -267.07M | ¥ 140.61M | ¥ 461.05M | ¥ 291.76M |
| EBITDA | ¥ -7.71M | ¥ -395.86M | ¥ 142.79M | ¥ 476.72M | ¥ 304.44M |
| Net Income | ¥ -31.66M | ¥ -629.04M | ¥ 58.88M | ¥ 297.16M | ¥ 202.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.37B | ¥ 1.66B | ¥ 1.74B | ¥ 2.16B | ¥ 1.17B |
| Total Assets | ¥ 2.17B | ¥ 2.57B | ¥ 3.22B | ¥ 2.91B | ¥ 1.96B |
| Total Debt | ¥ 606.91M | ¥ 928.26M | ¥ 944.44M | ¥ 611.88M | ¥ 336.58M |
| Net Debt | ¥ -763.31M | ¥ -733.03M | ¥ -794.51M | ¥ -1.55B | ¥ -833.30M |
| Total Liabilities | ¥ 1.46B | ¥ 1.82B | ¥ 1.85B | ¥ 1.59B | ¥ 1.51B |
| Stockholders' Equity | ¥ 717.50M | ¥ 750.35M | ¥ 1.38B | ¥ 1.32B | ¥ 451.06M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -25.08M | ¥ -62.86M | ¥ -204.30M | ¥ 161.66M | ¥ 385.46M |
| Operating Cash Flow | ¥ -24.70M | ¥ -4.74M | ¥ -148.82M | ¥ 209.58M | ¥ 400.27M |
| Investing Cash Flow | ¥ -11.09M | ¥ -58.88M | ¥ -604.42M | ¥ -47.92M | ¥ 13.31M |
| Financing Cash Flow | ¥ -255.28M | ¥ -14.04M | ¥ 333.95M | ¥ 826.69M | ¥ -40.08M |