| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 529.74M | ¥ 269.32M | ¥ 211.48M | ¥ 651.53M | ¥ 771.14M |
| Gross Profit | ¥ 41.16M | ¥ -84.32M | ¥ -240.78M | ¥ 230.29M | ¥ 440.83M |
| Operating Income | ¥ -112.23M | ¥ -227.13M | ¥ -410.88M | ¥ 42.94M | ¥ 282.38M |
| EBITDA | ¥ -75.22M | ¥ -143.33M | ¥ -330.11M | ¥ 76.87M | ¥ 285.16M |
| Net Income | ¥ -210.27M | ¥ -249.75M | ¥ -414.15M | ¥ 69.88M | ¥ 308.44M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 80.78M | ¥ 96.49M | ¥ 96.15M | ¥ 105.65M | ¥ 421.67M |
| Total Assets | ¥ 602.88M | ¥ 463.01M | ¥ 493.30M | ¥ 690.00M | ¥ 884.74M |
| Total Debt | ¥ 54.90M | ¥ 94.99M | ¥ 1.43M | ¥ 3.75M | ¥ 4.88M |
| Net Debt | ¥ -25.88M | ¥ -1.50M | ¥ -94.73M | ¥ -100.85M | ¥ -419.11M |
| Total Liabilities | ¥ 165.52M | ¥ 196.76M | ¥ 145.11M | ¥ 77.86M | ¥ 341.44M |
| Stockholders' Equity | ¥ 437.37M | ¥ 266.25M | ¥ 348.19M | ¥ 607.67M | ¥ 543.31M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 0.00 | ¥ -218.57M | ¥ -126.93M | ¥ -1.82B | ¥ 196.23M |
| Operating Cash Flow | ¥ 0.00 | ¥ -199.26M | ¥ -123.62M | ¥ -1.73B | ¥ 201.86M |
| Investing Cash Flow | ¥ 0.00 | ¥ 60.97M | ¥ 39.63M | ¥ -30.86M | ¥ 846.22K |
| Financing Cash Flow | ¥ 0.00 | ¥ 139.75M | ¥ 90.00M | ¥ -371.93M | ¥ 138.93M |