| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.53B | ¥ 3.05B | ¥ 3.70B | ¥ 3.82B | ¥ 4.03B |
| Gross Profit | ¥ 12.37M | ¥ 73.71M | ¥ 166.61M | ¥ 252.69M | ¥ 175.60M |
| Operating Income | ¥ -182.52M | ¥ -10.38M | ¥ -7.79M | ¥ 35.65M | ¥ -85.27M |
| EBITDA | ¥ -162.41M | ¥ 9.07M | ¥ -4.36M | ¥ 55.16M | ¥ -50.52M |
| Net Income | ¥ -149.46M | ¥ 2.71M | ¥ 3.33M | ¥ -13.13M | ¥ -157.91M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 38.38M | ¥ 63.20M | ¥ 113.56M | ¥ 159.80M | ¥ 207.42M |
| Total Assets | ¥ 798.36M | ¥ 867.03M | ¥ 1.03B | ¥ 1.06B | ¥ 1.15B |
| Total Debt | ¥ 114.97M | ¥ 122.01M | ¥ 105.53M | ¥ 71.12M | ¥ 155.19M |
| Net Debt | ¥ 76.60M | ¥ 58.80M | ¥ 60.34M | ¥ -24.33M | ¥ 126.59M |
| Total Liabilities | ¥ 448.76M | ¥ 406.41M | ¥ 526.66M | ¥ 558.04M | ¥ 661.94M |
| Stockholders' Equity | ¥ 354.76M | ¥ 464.72M | ¥ 506.19M | ¥ 501.16M | ¥ 470.94M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -46.69M | ¥ -21.84M | ¥ -130.11M | ¥ 61.98M | ¥ -111.63M |
| Operating Cash Flow | ¥ -37.94M | ¥ -14.74M | ¥ -97.28M | ¥ 74.72M | ¥ -30.89M |
| Investing Cash Flow | ¥ -19.68M | ¥ 934.00K | ¥ 18.38M | ¥ 77.21M | ¥ -110.41M |
| Financing Cash Flow | ¥ 32.97M | ¥ 32.42M | ¥ 24.22M | ¥ -82.14M | ¥ 68.67M |