| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 92.54M | ¥ 122.30M | ¥ 94.87M | ¥ 149.85M | ¥ 248.15M |
| Gross Profit | ¥ 48.98M | ¥ 37.09M | ¥ 15.57M | ¥ 39.08M | ¥ 43.01M |
| Operating Income | ¥ -4.80M | ¥ -61.15M | ¥ -80.96M | ¥ -63.62M | ¥ -45.64M |
| EBITDA | ¥ -2.90M | ¥ -47.50M | ¥ -89.33M | ¥ -34.83M | ¥ -20.66M |
| Net Income | ¥ -23.65M | ¥ -73.54M | ¥ -138.51M | ¥ -119.09M | ¥ -55.25M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 17.02M | ¥ 15.18M | ¥ 35.92M | ¥ 86.65M | ¥ 91.70M |
| Total Assets | ¥ 213.72M | ¥ 236.57M | ¥ 250.49M | ¥ 341.34M | ¥ 471.55M |
| Total Debt | ¥ 181.39M | ¥ 247.14M | ¥ 193.98M | ¥ 132.80M | ¥ 133.52M |
| Net Debt | ¥ 164.37M | ¥ 231.96M | ¥ 158.06M | ¥ 46.15M | ¥ 41.81M |
| Total Liabilities | ¥ 267.93M | ¥ 347.92M | ¥ 285.02M | ¥ 266.96M | ¥ 277.75M |
| Stockholders' Equity | ¥ -48.56M | ¥ -105.70M | ¥ -28.89M | ¥ 74.89M | ¥ 193.80M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -18.32M | ¥ -34.15M | ¥ -68.22M | ¥ 4.28M | ¥ -28.20M |
| Operating Cash Flow | ¥ -18.26M | ¥ -33.92M | ¥ -62.84M | ¥ 5.18M | ¥ -26.63M |
| Investing Cash Flow | ¥ 456.86K | ¥ -45.58M | ¥ -64.78M | ¥ -4.97M | ¥ -116.19M |
| Financing Cash Flow | ¥ 14.64M | ¥ 56.89M | ¥ 77.27M | ¥ -5.85M | ¥ 112.72M |