| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 6.75B | ¥ 9.72B | ¥ 21.48B | ¥ 26.74B | ¥ 27.07B |
| Gross Profit | ¥ -6.65B | ¥ -6.44B | ¥ -4.18B | ¥ -2.48B | ¥ 3.67B |
| Operating Income | ¥ -8.52B | ¥ -7.50B | ¥ -878.86M | ¥ -4.27B | ¥ 2.14B |
| EBITDA | ¥ -7.21B | ¥ -7.44B | ¥ -10.31B | ¥ -12.43B | ¥ 2.21B |
| Net Income | ¥ 24.93B | ¥ -11.97B | ¥ -10.52B | ¥ -12.01B | ¥ 862.09M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.46B | ¥ 1.12B | ¥ 4.01B | ¥ 6.03B | ¥ 16.55B |
| Total Assets | ¥ 67.35B | ¥ 83.07B | ¥ 108.75B | ¥ 143.45B | ¥ 174.38B |
| Total Debt | ¥ 33.14B | ¥ 52.62B | ¥ 54.54B | ¥ 55.12B | ¥ 56.58B |
| Net Debt | ¥ 30.68B | ¥ 51.50B | ¥ 50.77B | ¥ 49.49B | ¥ 42.20B |
| Total Liabilities | ¥ 57.29B | ¥ 94.80B | ¥ 103.69B | ¥ 118.38B | ¥ 132.99B |
| Stockholders' Equity | ¥ 13.47B | ¥ -12.55B | ¥ 432.10M | ¥ 11.97B | ¥ 26.12B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.37B | ¥ -3.09B | ¥ -3.87B | ¥ -9.06B | ¥ 1.76B |
| Operating Cash Flow | ¥ -1.37B | ¥ -3.09B | ¥ -3.87B | ¥ -9.06B | ¥ 1.78B |
| Investing Cash Flow | ¥ 1.42B | ¥ 3.40B | ¥ 5.26B | ¥ 8.62B | ¥ -325.23M |
| Financing Cash Flow | ¥ -551.46M | ¥ -2.97B | ¥ -3.34B | ¥ -8.43B | ¥ -10.38B |