| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 139.71M | ¥ 149.74M | ¥ 203.48M | ¥ 279.19M | ¥ 344.61M |
| Gross Profit | ¥ 21.29M | ¥ 18.37M | ¥ 22.52M | ¥ 65.10M | ¥ 95.61M |
| Operating Income | ¥ -42.21M | ¥ -53.57M | ¥ -66.32M | ¥ -33.44M | ¥ -21.80M |
| EBITDA | ¥ -32.64M | ¥ -40.37M | ¥ -53.45M | ¥ -17.98M | ¥ -7.65M |
| Net Income | ¥ -48.32M | ¥ -59.83M | ¥ -79.47M | ¥ -40.01M | ¥ -25.18M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 12.05M | ¥ 24.43M | ¥ 37.29M | ¥ 68.97M | ¥ 125.50M |
| Total Assets | ¥ 134.58M | ¥ 206.14M | ¥ 254.19M | ¥ 356.60M | ¥ 457.13M |
| Total Debt | ¥ 116.19M | ¥ 143.05M | ¥ 111.44M | ¥ 123.28M | ¥ 114.31M |
| Net Debt | ¥ 104.14M | ¥ 118.62M | ¥ 74.15M | ¥ 54.30M | ¥ 50.98M |
| Total Liabilities | ¥ 178.61M | ¥ 196.81M | ¥ 177.41M | ¥ 200.52M | ¥ 251.25M |
| Stockholders' Equity | ¥ -42.14M | ¥ 11.20M | ¥ 77.85M | ¥ 156.85M | ¥ 206.01M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -536.00K | ¥ -46.02M | ¥ -23.85M | ¥ -74.46M | ¥ -6.00M |
| Operating Cash Flow | ¥ 1.71M | ¥ -44.22M | ¥ -19.60M | ¥ -69.70M | ¥ 6.58M |
| Investing Cash Flow | ¥ -1.85M | ¥ -1.31M | ¥ -2.36M | ¥ 60.61M | ¥ -69.13M |
| Financing Cash Flow | ¥ -12.35M | ¥ 32.68M | ¥ -9.86M | ¥ 14.66M | ¥ 21.51M |