| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 5.98B | ¥ 4.62B | ¥ 2.96B | ¥ 2.54B | ¥ 6.48B |
| Gross Profit | ¥ 4.03B | ¥ 3.14B | ¥ 2.17B | ¥ 1.83B | ¥ 4.11B |
| Operating Income | ¥ -489.46M | ¥ -1.20B | ¥ -148.99M | ¥ -120.13M | ¥ -2.90B |
| EBITDA | ¥ -489.46M | ¥ -989.99M | ¥ 65.95M | ¥ 68.60M | ¥ -2.91B |
| Net Income | ¥ -314.50M | ¥ -1.06B | ¥ -7.30M | ¥ 13.40M | ¥ -3.06B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.42B | ¥ 3.17B | ¥ 2.89B | ¥ 3.74B | ¥ 3.50B |
| Total Assets | ¥ 6.20B | ¥ 5.83B | ¥ 5.41B | ¥ 4.88B | ¥ 5.02B |
| Total Debt | ¥ 585.67M | ¥ 492.24M | ¥ 188.15M | ¥ 82.52M | ¥ 356.05M |
| Net Debt | ¥ -126.81M | ¥ -828.87M | ¥ -447.91M | ¥ -737.39M | ¥ -372.89M |
| Total Liabilities | ¥ 4.95B | ¥ 3.89B | ¥ 2.31B | ¥ 1.78B | ¥ 2.14B |
| Stockholders' Equity | ¥ 1.25B | ¥ 1.93B | ¥ 3.11B | ¥ 3.10B | ¥ 2.88B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 246.59M | ¥ 79.79M | ¥ 312.90M | ¥ 243.88M | ¥ -4.46B |
| Operating Cash Flow | ¥ 416.09M | ¥ 258.01M | ¥ 353.70M | ¥ 373.74M | ¥ -4.19B |
| Investing Cash Flow | ¥ -818.78M | ¥ 620.82M | ¥ -423.98M | ¥ -1.09B | ¥ 4.81B |
| Financing Cash Flow | ¥ -214.14M | ¥ -205.30M | ¥ -90.48M | ¥ 0.00 | ¥ -100.61M |