| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 76.20M | ¥ 252.95M | ¥ 340.92M | ¥ 385.16M | ¥ 377.40M |
| Gross Profit | ¥ 5.66M | ¥ -4.41M | ¥ 9.16M | ¥ 57.83M | ¥ 52.95M |
| Operating Income | ¥ -33.51M | ¥ -74.73M | ¥ -59.67M | ¥ -6.77M | ¥ -12.70M |
| EBITDA | ¥ -26.22M | ¥ -69.29M | ¥ -57.51M | ¥ 381.00K | ¥ 5.00M |
| Net Income | ¥ -32.55M | ¥ -105.59M | ¥ -68.30M | ¥ -49.60M | ¥ -43.39M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 23.21M | ¥ 62.22M | ¥ 26.90M | ¥ 33.27M | ¥ 58.67M |
| Total Assets | ¥ 176.75M | ¥ 271.60M | ¥ 319.13M | ¥ 349.04M | ¥ 346.92M |
| Total Debt | ¥ 456.11M | ¥ 488.95M | ¥ 455.25M | ¥ 417.62M | ¥ 353.04M |
| Net Debt | ¥ 432.90M | ¥ 449.03M | ¥ 435.95M | ¥ 384.35M | ¥ 300.37M |
| Total Liabilities | ¥ 505.17M | ¥ 577.80M | ¥ 517.55M | ¥ 494.36M | ¥ 423.85M |
| Stockholders' Equity | ¥ -329.95M | ¥ -312.06M | ¥ -206.36M | ¥ -145.32M | ¥ -76.94M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -12.09M | ¥ -9.87M | ¥ -59.72M | ¥ -19.69M | ¥ 7.23M |
| Operating Cash Flow | ¥ -3.48M | ¥ 7.29M | ¥ -40.46M | ¥ -14.48M | ¥ 13.27M |
| Investing Cash Flow | ¥ 9.52M | ¥ -14.06M | ¥ -16.55M | ¥ -7.24M | ¥ 27.46M |
| Financing Cash Flow | ¥ -15.16M | ¥ 36.29M | ¥ 39.34M | ¥ -3.50M | ¥ -8.44M |