| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 29.52B | ¥ 26.83B | ¥ 22.53B | ¥ 21.90B | ¥ 19.38B |
| Gross Profit | ¥ 10.95B | ¥ 8.77B | ¥ 5.44B | ¥ 3.85B | ¥ 4.04B |
| Operating Income | ¥ 1.09B | ¥ -1.34B | ¥ -5.06B | ¥ -8.36B | ¥ -6.43B |
| EBITDA | ¥ 1.09B | ¥ 1.19B | ¥ -1.67B | ¥ -3.59B | ¥ -3.95B |
| Net Income | ¥ 1.16B | ¥ -1.35B | ¥ -4.82B | ¥ -7.51B | ¥ -6.81B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 24.22B | ¥ 16.68B | ¥ 15.12B | ¥ 19.60B | ¥ 30.32B |
| Total Assets | ¥ 41.19B | ¥ 32.70B | ¥ 33.16B | ¥ 41.83B | ¥ 52.05B |
| Total Debt | ¥ 9.64B | ¥ 5.15B | ¥ 7.64B | ¥ 15.54B | ¥ 19.22B |
| Net Debt | ¥ -2.60B | ¥ -5.10B | ¥ 453.08M | ¥ 5.37B | ¥ 11.70B |
| Total Liabilities | ¥ 25.64B | ¥ 18.59B | ¥ 18.75B | ¥ 26.59B | ¥ 30.34B |
| Stockholders' Equity | ¥ 15.58B | ¥ 14.11B | ¥ 14.39B | ¥ 15.24B | ¥ 21.70B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 5.32B | ¥ 4.26B | ¥ -1.06B | ¥ -6.65B | ¥ -6.33B |
| Operating Cash Flow | ¥ 7.15B | ¥ 6.01B | ¥ 266.62M | ¥ -3.91B | ¥ -2.65B |
| Investing Cash Flow | ¥ -9.34B | ¥ -138.09M | ¥ 1.76B | ¥ 10.61B | ¥ -24.58B |
| Financing Cash Flow | ¥ 4.09B | ¥ -2.83B | ¥ -5.07B | ¥ -4.35B | ¥ 30.39B |