| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 215.06M | ¥ 223.60M | ¥ 307.26M | ¥ 372.34M | ¥ 589.46M |
| Gross Profit | ¥ -11.55M | ¥ -13.92M | ¥ -4.49M | ¥ 3.38M | ¥ 111.23M |
| Operating Income | ¥ -39.95M | ¥ -51.67M | ¥ -43.95M | ¥ -59.16M | ¥ 62.92M |
| EBITDA | ¥ -19.17M | ¥ -13.35M | ¥ -4.66M | ¥ -20.28M | ¥ 109.12M |
| Net Income | ¥ -61.35M | ¥ -58.63M | ¥ -36.52M | ¥ -40.47M | ¥ 46.54M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 159.27M | ¥ 342.36M | ¥ 472.28M | ¥ 474.30M | ¥ 496.95M |
| Total Assets | ¥ 528.62M | ¥ 1.04B | ¥ 1.15B | ¥ 1.03B | ¥ 1.11B |
| Total Debt | ¥ 104.92M | ¥ 300.60M | ¥ 262.72M | ¥ 180.26M | ¥ 137.78M |
| Net Debt | ¥ -54.35M | ¥ 165.10M | ¥ 240.83M | ¥ 172.60M | ¥ 47.48M |
| Total Liabilities | ¥ 191.18M | ¥ 565.39M | ¥ 516.96M | ¥ 454.37M | ¥ 431.95M |
| Stockholders' Equity | ¥ 337.44M | ¥ 387.31M | ¥ 534.86M | ¥ 587.21M | ¥ 686.52M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 2.77M | ¥ -80.64M | ¥ -128.07M | ¥ 82.34M | ¥ -13.87M |
| Operating Cash Flow | ¥ 7.87M | ¥ -73.65M | ¥ -112.30M | ¥ 124.47M | ¥ 25.02M |
| Investing Cash Flow | ¥ 103.09M | ¥ 122.73M | ¥ 125.53M | ¥ -248.67M | ¥ -81.72M |
| Financing Cash Flow | ¥ -111.94M | ¥ 46.29M | ¥ -783.00K | ¥ 46.40M | ¥ 29.59M |