| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 18.23B | ¥ 20.75B | ¥ 24.13B | ¥ 22.61B | ¥ 20.99B |
| Gross Profit | ¥ 90.92M | ¥ 779.07M | ¥ 1.01B | ¥ 1.59B | ¥ 1.24B |
| Operating Income | ¥ -1.39B | ¥ -548.95M | ¥ 168.20M | ¥ 86.15M | ¥ -1.20B |
| EBITDA | ¥ -635.34M | ¥ -6.29M | ¥ 982.32M | ¥ 900.12M | ¥ -178.45M |
| Net Income | ¥ -2.52B | ¥ -1.60B | ¥ -849.28M | ¥ -297.42M | ¥ -2.20B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.61B | ¥ 631.09M | ¥ 871.20M | ¥ 837.65M | ¥ 745.20M |
| Total Assets | ¥ 25.31B | ¥ 29.22B | ¥ 29.51B | ¥ 27.73B | ¥ 26.13B |
| Total Debt | ¥ 21.27B | ¥ 21.31B | ¥ 21.04B | ¥ 20.02B | ¥ 18.14B |
| Net Debt | ¥ 16.70B | ¥ 20.74B | ¥ 20.30B | ¥ 19.28B | ¥ 17.93B |
| Total Liabilities | ¥ 27.55B | ¥ 28.15B | ¥ 28.23B | ¥ 27.51B | ¥ 25.59B |
| Stockholders' Equity | ¥ -4.07B | ¥ -356.68M | ¥ 361.83M | ¥ 193.39M | ¥ 508.43M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.17B | ¥ -347.73M | ¥ -1.09B | ¥ -712.02M | ¥ -486.33M |
| Operating Cash Flow | ¥ -847.96M | ¥ 31.09M | ¥ 36.79M | ¥ 158.79M | ¥ 155.63M |
| Investing Cash Flow | ¥ -182.58M | ¥ 202.72M | ¥ -793.48M | ¥ 1.30B | ¥ -345.83M |
| Financing Cash Flow | ¥ -809.49M | ¥ -406.15M | ¥ 767.08M | ¥ -936.38M | ¥ -90.45M |