| Dec 25 | Dec 24 | Dec 23 | Mar 23 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 703.16M | ¥ 755.67M | ¥ 682.59M | ¥ 670.09M | ¥ 645.59M |
| Gross Profit | ¥ 325.14M | ¥ 337.79M | ¥ 322.05M | ¥ 355.59M | ¥ 269.50M |
| Operating Income | ¥ 5.09M | ¥ -4.04M | ¥ -48.81M | ¥ -21.27M | ¥ -342.15M |
| EBITDA | ¥ 62.38M | ¥ 73.33M | ¥ 25.31M | ¥ -11.05M | ¥ -554.95M |
| Net Income | ¥ -51.89M | ¥ -19.95M | ¥ -37.43M | ¥ -76.25M | ¥ -586.62M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 65.40M | ¥ 42.84M | ¥ 62.34M | ¥ 12.16M | ¥ 39.29M |
| Total Assets | ¥ 511.22M | ¥ 486.22M | ¥ 560.66M | ¥ 546.37M | ¥ 576.94M |
| Total Debt | ¥ 280.76M | ¥ 179.30M | ¥ 244.55M | ¥ 393.10M | ¥ 405.91M |
| Net Debt | ¥ 215.36M | ¥ 136.47M | ¥ 182.21M | ¥ 380.94M | ¥ 366.62M |
| Total Liabilities | ¥ 554.48M | ¥ 476.88M | ¥ 527.03M | ¥ 672.25M | ¥ 763.36M |
| Stockholders' Equity | ¥ -20.61M | ¥ 30.46M | ¥ 48.89M | ¥ -113.66M | ¥ -156.67M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -23.01M | ¥ 48.88M | ¥ 18.83M | ¥ -76.80M | ¥ 17.65M |
| Operating Cash Flow | ¥ -16.29M | ¥ 79.67M | ¥ 74.29M | ¥ -75.13M | ¥ 51.09M |
| Investing Cash Flow | ¥ -405.63K | ¥ -30.32M | ¥ -52.25M | ¥ 3.11M | ¥ -11.53M |
| Financing Cash Flow | ¥ 37.62M | ¥ -68.55M | ¥ 29.06M | ¥ 45.55M | ¥ -45.23M |