| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 821.97M | ¥ 1.50B | ¥ 2.22B | ¥ 1.47B | ¥ 1.11B |
| Gross Profit | ¥ 59.23M | ¥ 41.91M | ¥ 100.87M | ¥ 16.67M | ¥ 64.95M |
| Operating Income | ¥ -60.17M | ¥ -42.09M | ¥ -2.18M | ¥ -83.73M | ¥ -63.51M |
| EBITDA | ¥ -40.78M | ¥ -23.74M | ¥ 19.07M | ¥ -57.13M | ¥ -35.72M |
| Net Income | ¥ -53.41M | ¥ -39.54M | ¥ -11.55M | ¥ -78.12M | ¥ -66.84M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 477.90M | ¥ 422.32M | ¥ 340.79M | ¥ 238.75M | ¥ 148.33M |
| Total Assets | ¥ 1.29B | ¥ 1.23B | ¥ 1.22B | ¥ 1.03B | ¥ 964.98M |
| Total Debt | ¥ 117.32M | ¥ 112.25M | ¥ 118.90M | ¥ 133.02M | ¥ 87.03M |
| Net Debt | ¥ -360.59M | ¥ -310.07M | ¥ -221.90M | ¥ -105.72M | ¥ -61.29M |
| Total Liabilities | ¥ 937.07M | ¥ 822.94M | ¥ 769.28M | ¥ 582.61M | ¥ 435.88M |
| Stockholders' Equity | ¥ 327.00M | ¥ 381.72M | ¥ 441.38M | ¥ 444.02M | ¥ 503.93M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 37.68M | ¥ 114.83M | ¥ 115.14M | ¥ 53.73M | ¥ 32.61M |
| Operating Cash Flow | ¥ 44.24M | ¥ 126.12M | ¥ 129.66M | ¥ 60.30M | ¥ 48.85M |
| Investing Cash Flow | ¥ -4.55M | ¥ -10.83M | ¥ 12.93M | ¥ -6.55M | ¥ -10.36M |
| Financing Cash Flow | ¥ 2.88M | ¥ -36.67M | ¥ -44.49M | ¥ 26.38M | ¥ -9.74M |