| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 783.09M | ¥ 715.87M | ¥ 534.30M | ¥ 76.48M | ¥ 77.47M |
| Gross Profit | ¥ 50.57M | ¥ 48.49M | ¥ 54.33M | ¥ 13.60M | ¥ 7.96M |
| Operating Income | ¥ -25.83M | ¥ -69.94M | ¥ -27.09M | ¥ -12.17M | ¥ -44.36M |
| EBITDA | ¥ -21.33M | ¥ -63.32M | ¥ 17.61M | ¥ -11.86M | ¥ -44.73M |
| Net Income | ¥ -39.14M | ¥ -42.05M | ¥ -9.57M | ¥ -39.50M | ¥ -137.48M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 71.03M | ¥ 37.03M | ¥ 58.99M | ¥ 54.93M | ¥ 56.27M |
| Total Assets | ¥ 457.39M | ¥ 406.28M | ¥ 566.88M | ¥ 378.41M | ¥ 307.38M |
| Total Debt | ¥ 224.24M | ¥ 206.70M | ¥ 207.90M | ¥ 214.30M | ¥ 221.67M |
| Net Debt | ¥ 186.84M | ¥ 170.02M | ¥ 151.40M | ¥ 170.51M | ¥ 178.58M |
| Total Liabilities | ¥ 411.06M | ¥ 355.23M | ¥ 486.71M | ¥ 290.20M | ¥ 283.22M |
| Stockholders' Equity | ¥ 44.49M | ¥ 58.64M | ¥ 77.42M | ¥ 84.17M | ¥ 24.16M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -5.52M | ¥ -88.20M | ¥ 5.71M | ¥ -73.50M | ¥ -31.90M |
| Operating Cash Flow | ¥ -5.22M | ¥ -87.11M | ¥ 12.24M | ¥ -40.99M | ¥ -24.37M |
| Investing Cash Flow | ¥ -28.83M | ¥ 54.86M | ¥ 15.54M | ¥ -38.76M | ¥ -9.00M |
| Financing Cash Flow | ¥ 39.38M | ¥ -9.81M | ¥ 15.43M | ¥ 66.33M | ¥ 54.92M |