| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 8.74B | ¥ 8.76B | ¥ 8.72B | ¥ 8.32B | ¥ 7.65B |
| Gross Profit | ¥ 1.44B | ¥ 1.51B | ¥ 1.45B | ¥ 1.32B | ¥ 1.04B |
| Operating Income | ¥ -207.52M | ¥ 338.77M | ¥ -398.72M | ¥ -685.71M | ¥ -1.11B |
| EBITDA | ¥ -207.52M | ¥ -265.30M | ¥ -211.90M | ¥ -561.34M | ¥ -1.03B |
| Net Income | ¥ -135.93M | ¥ -268.04M | ¥ -304.31M | ¥ -735.68M | ¥ -1.12B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.92B | ¥ 1.97B | ¥ 1.96B | ¥ 1.95B | ¥ 538.00M |
| Total Assets | ¥ 6.53B | ¥ 6.61B | ¥ 7.39B | ¥ 6.81B | ¥ 5.94B |
| Total Debt | ¥ 427.32M | ¥ 548.65M | ¥ 831.35M | ¥ 570.96M | ¥ 666.49M |
| Net Debt | ¥ -665.82M | ¥ -875.29M | ¥ -259.27M | ¥ -1.38B | ¥ 615.78M |
| Total Liabilities | ¥ 3.59B | ¥ 3.51B | ¥ 4.18B | ¥ 10.88B | ¥ 8.71B |
| Stockholders' Equity | ¥ 2.94B | ¥ 3.10B | ¥ 3.21B | ¥ -4.07B | ¥ -2.77B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -43.05M | ¥ 146.03M | ¥ -623.51M | ¥ -554.31M | ¥ -1.54B |
| Operating Cash Flow | ¥ 8.55M | ¥ 229.07M | ¥ -567.95M | ¥ -504.20M | ¥ -1.38B |
| Investing Cash Flow | ¥ -315.63M | ¥ 276.08M | ¥ -908.30M | ¥ -37.04M | ¥ -94.39M |
| Financing Cash Flow | ¥ -101.62M | ¥ -255.28M | ¥ 715.72M | ¥ 1.30B | ¥ 174.63M |