| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 486.97M | ¥ 157.57M | ¥ 410.46M | ¥ 1.79B | ¥ 364.19M |
| Gross Profit | ¥ 210.68M | ¥ 48.41M | ¥ 37.43M | ¥ 52.38M | ¥ 63.11M |
| Operating Income | ¥ 101.47M | ¥ 9.08M | ¥ -41.41M | ¥ -27.94M | ¥ 7.61M |
| EBITDA | ¥ 105.06M | ¥ 11.03M | ¥ -32.39M | ¥ -19.46M | ¥ 12.81M |
| Net Income | ¥ 102.76M | ¥ -23.19M | ¥ -35.00M | ¥ -25.60M | ¥ 71.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 608.42M | ¥ 429.29M | ¥ 419.51M | ¥ 475.21M | ¥ 312.65M |
| Total Assets | ¥ 1.88B | ¥ 1.58B | ¥ 1.59B | ¥ 1.63B | ¥ 1.51B |
| Total Debt | ¥ 116.88M | ¥ 106.78M | ¥ 99.97M | ¥ 89.84M | ¥ 22.08M |
| Net Debt | ¥ -491.54M | ¥ -322.51M | ¥ -319.54M | ¥ -385.38M | ¥ -290.57M |
| Total Liabilities | ¥ 367.30M | ¥ 291.23M | ¥ 259.25M | ¥ 256.31M | ¥ 108.24M |
| Stockholders' Equity | ¥ 1.51B | ¥ 1.31B | ¥ 1.34B | ¥ 1.37B | ¥ 1.40B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 135.56M | ¥ 29.05M | ¥ -57.94M | ¥ 73.60M | ¥ -350.44M |
| Operating Cash Flow | ¥ 184.24M | ¥ 30.29M | ¥ -56.50M | ¥ 74.35M | ¥ -319.56M |
| Investing Cash Flow | ¥ -74.08M | ¥ -21.96M | ¥ -4.83M | ¥ 1.67M | ¥ -5.17M |
| Financing Cash Flow | ¥ 68.24M | ¥ 1.92M | ¥ 5.62M | ¥ 86.54M | ¥ -15.44M |