| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 734.55M | ¥ 598.06M | ¥ 445.21M | ¥ 356.85M | ¥ 342.00M |
| Gross Profit | ¥ 1.70M | ¥ 9.45M | ¥ 147.26M | ¥ 119.26M | ¥ 108.48M |
| Operating Income | ¥ -44.75M | ¥ -30.99M | ¥ 59.49M | ¥ 50.37M | ¥ 47.64M |
| EBITDA | ¥ -34.76M | ¥ -15.74M | ¥ 86.17M | ¥ 60.38M | ¥ 68.36M |
| Net Income | ¥ -80.53M | ¥ -53.57M | ¥ 67.52M | ¥ 46.70M | ¥ 48.29M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 8.54M | ¥ 150.54M | ¥ 199.41M | ¥ 156.83M | ¥ 127.32M |
| Total Assets | ¥ 621.30M | ¥ 487.55M | ¥ 522.78M | ¥ 376.79M | ¥ 365.36M |
| Total Debt | ¥ 200.09M | ¥ 84.00K | ¥ 18.28M | ¥ 46.16M | ¥ 90.74M |
| Net Debt | ¥ 191.54M | ¥ -150.46M | ¥ -180.90M | ¥ -110.67M | ¥ -36.58M |
| Total Liabilities | ¥ 296.31M | ¥ 71.37M | ¥ 85.66M | ¥ 118.34M | ¥ 153.73M |
| Stockholders' Equity | ¥ 324.99M | ¥ 416.18M | ¥ 437.11M | ¥ 258.44M | ¥ 211.64M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -351.93M | ¥ -59.83M | ¥ -44.01M | ¥ 79.56M | ¥ 17.58M |
| Operating Cash Flow | ¥ -351.93M | ¥ -59.79M | ¥ 36.59M | ¥ 82.41M | ¥ 27.07M |
| Investing Cash Flow | ¥ 20.87M | ¥ 1.17M | ¥ -79.91M | ¥ -2.47M | ¥ -7.19M |
| Financing Cash Flow | ¥ 193.67M | ¥ 9.98M | ¥ 85.67M | ¥ -50.43M | ¥ -34.90M |