| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.47B | ¥ 1.22B | ¥ 1.75B | ¥ 1.56B | ¥ 861.17M |
| Gross Profit | ¥ 515.40M | ¥ 423.07M | ¥ 588.49M | ¥ 507.08M | ¥ 267.24M |
| Operating Income | ¥ -240.21M | ¥ -630.59M | ¥ -600.01M | ¥ -392.29M | ¥ -622.84M |
| EBITDA | ¥ -177.14M | ¥ -360.91M | ¥ -478.39M | ¥ -281.06M | ¥ -587.78M |
| Net Income | ¥ -243.61M | ¥ -593.81M | ¥ -582.34M | ¥ -363.04M | ¥ -635.12M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 867.97M | ¥ 1.22B | ¥ 1.45B | ¥ 1.80B | ¥ 1.59B |
| Total Assets | ¥ 2.26B | ¥ 2.62B | ¥ 3.29B | ¥ 3.27B | ¥ 2.26B |
| Total Debt | ¥ 162.33M | ¥ 181.06M | ¥ 156.39M | ¥ 147.70M | ¥ 87.57M |
| Net Debt | ¥ -692.21M | ¥ -1.02B | ¥ -1.19B | ¥ -1.49B | ¥ -1.47B |
| Total Liabilities | ¥ 881.75M | ¥ 910.90M | ¥ 1.07B | ¥ 909.47M | ¥ 469.60M |
| Stockholders' Equity | ¥ 1.21B | ¥ 1.54B | ¥ 2.03B | ¥ 2.27B | ¥ 1.79B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -64.47M | ¥ -39.80M | ¥ -186.59M | ¥ -325.90M | ¥ -288.77M |
| Operating Cash Flow | ¥ -43.80M | ¥ -35.79M | ¥ -180.32M | ¥ -304.30M | ¥ -236.77M |
| Investing Cash Flow | ¥ -106.93M | ¥ -29.71M | ¥ -188.70M | ¥ -292.81M | ¥ -46.99M |
| Financing Cash Flow | ¥ -223.20M | ¥ -74.02M | ¥ 75.83M | ¥ 685.69M | ¥ 800.16M |