| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.67B | ¥ 1.69B | ¥ 1.95B | ¥ 1.77B | ¥ 1.59B |
| Gross Profit | ¥ 587.39M | ¥ 1.14B | ¥ 1.10B | ¥ 1.10B | ¥ 957.79M |
| Operating Income | ¥ -75.92M | ¥ -218.00M | ¥ 54.01M | ¥ 52.87M | ¥ 53.40M |
| EBITDA | ¥ -21.35M | ¥ -163.60M | ¥ 120.46M | ¥ 127.86M | ¥ 98.10M |
| Net Income | ¥ -122.62M | ¥ -256.23M | ¥ 16.75M | ¥ 13.24M | ¥ 8.79M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 413.95M | ¥ 389.23M | ¥ 355.29M | ¥ 343.24M | ¥ 430.33M |
| Total Assets | ¥ 2.39B | ¥ 2.51B | ¥ 2.91B | ¥ 2.88B | ¥ 2.79B |
| Total Debt | ¥ 660.21M | ¥ 656.75M | ¥ 517.64M | ¥ 570.64M | ¥ 641.89M |
| Net Debt | ¥ 246.26M | ¥ 267.52M | ¥ 214.46M | ¥ 293.11M | ¥ 282.48M |
| Total Liabilities | ¥ 1.50B | ¥ 1.51B | ¥ 1.63B | ¥ 1.66B | ¥ 1.58B |
| Stockholders' Equity | ¥ 891.19M | ¥ 1.02B | ¥ 1.30B | ¥ 1.23B | ¥ 1.19B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -48.23M | ¥ 4.15M | ¥ 88.37M | ¥ -19.87M | ¥ 744.00K |
| Operating Cash Flow | ¥ -17.82M | ¥ 26.38M | ¥ 142.10M | ¥ 4.61M | ¥ 12.67M |
| Investing Cash Flow | ¥ -8.31M | ¥ -32.71M | ¥ -60.91M | ¥ -10.99M | ¥ 8.28M |
| Financing Cash Flow | ¥ 8.37M | ¥ 98.06M | ¥ -58.34M | ¥ -86.18M | ¥ 21.55M |