| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 4.25B | ¥ 4.12B | ¥ 3.60B | ¥ 3.25B | ¥ 4.83B |
| Gross Profit | ¥ 382.61M | ¥ 270.85M | ¥ 223.35M | ¥ 115.16M | ¥ 554.34M |
| Operating Income | ¥ -251.23M | ¥ -230.96M | ¥ -235.87M | ¥ -419.45M | ¥ -192.31M |
| EBITDA | ¥ -171.53M | ¥ -242.66M | ¥ 67.01M | ¥ -335.20M | ¥ -111.66M |
| Net Income | ¥ -25.63M | ¥ -55.10M | ¥ -54.27M | ¥ -14.57M | ¥ 322.08M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.37B | ¥ 2.96B | ¥ 2.51B | ¥ 3.89B | ¥ 2.27B |
| Total Assets | ¥ 10.55B | ¥ 10.18B | ¥ 9.98B | ¥ 10.35B | ¥ 10.91B |
| Total Debt | ¥ 13.32M | ¥ 19.77M | ¥ 35.86M | ¥ 42.17M | ¥ 24.74M |
| Net Debt | ¥ -1.19B | ¥ -668.53M | ¥ -991.91M | ¥ -930.75M | ¥ -1.65B |
| Total Liabilities | ¥ 3.04B | ¥ 2.66B | ¥ 2.25B | ¥ 2.56B | ¥ 2.84B |
| Stockholders' Equity | ¥ 7.32B | ¥ 7.34B | ¥ 7.40B | ¥ 7.45B | ¥ 7.74B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -626.13M | ¥ -47.50M | ¥ -519.25M | ¥ 134.84M | ¥ -126.37M |
| Operating Cash Flow | ¥ -502.81M | ¥ 114.83M | ¥ -344.89M | ¥ 300.66M | ¥ 12.23M |
| Investing Cash Flow | ¥ 1.04B | ¥ -260.07M | ¥ 424.90M | ¥ -693.68M | ¥ 894.41M |
| Financing Cash Flow | ¥ -26.68M | ¥ -186.71M | ¥ -21.32M | ¥ -299.69M | ¥ -273.71M |