| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.12B | ¥ 806.88M | ¥ 669.50M | ¥ 884.07M | ¥ 784.62M |
| Gross Profit | ¥ 811.31M | ¥ 545.20M | ¥ 437.56M | ¥ 631.50M | ¥ 526.96M |
| Operating Income | ¥ -137.52M | ¥ -437.25M | ¥ -209.84M | ¥ -225.59M | ¥ -229.57M |
| EBITDA | ¥ 5.70M | ¥ -232.91M | ¥ -174.57M | ¥ -172.57M | ¥ -178.75M |
| Net Income | ¥ -250.69M | ¥ -617.56M | ¥ -602.90M | ¥ -513.48M | ¥ -351.13M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.52B | ¥ 1.83B | ¥ 2.02B | ¥ 1.67B | ¥ 1.85B |
| Total Assets | ¥ 4.69B | ¥ 5.50B | ¥ 5.63B | ¥ 5.14B | ¥ 4.98B |
| Total Debt | ¥ 0.00 | ¥ 74.80M | ¥ 35.99M | ¥ 41.47M | ¥ 48.13M |
| Net Debt | ¥ -1.51B | ¥ -1.76B | ¥ -1.98B | ¥ -1.47B | ¥ -1.54B |
| Total Liabilities | ¥ 2.73B | ¥ 3.30B | ¥ 2.97B | ¥ 2.03B | ¥ 1.62B |
| Stockholders' Equity | ¥ 1.61B | ¥ 1.90B | ¥ 2.46B | ¥ 3.03B | ¥ 3.28B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -185.10M | ¥ -261.15M | ¥ 540.78M | ¥ -431.03M | ¥ 55.99M |
| Operating Cash Flow | ¥ -172.26M | ¥ -238.32M | ¥ 550.46M | ¥ -424.25M | ¥ 102.81M |
| Investing Cash Flow | ¥ -65.57M | ¥ -34.09M | ¥ -49.06M | ¥ 189.05M | ¥ 220.84M |
| Financing Cash Flow | ¥ -64.22M | ¥ 69.11M | ¥ -6.78M | ¥ -4.87M | ¥ -9.64M |