| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 455.91M | ¥ 321.56M | ¥ 331.31M | ¥ 323.37M | ¥ 708.36M |
| Gross Profit | ¥ 92.26M | ¥ 51.00M | ¥ 29.89M | ¥ 32.55M | ¥ 93.60M |
| Operating Income | ¥ 1.77M | ¥ -36.21M | ¥ -81.92M | ¥ -97.03M | ¥ 6.67M |
| EBITDA | ¥ 7.67M | ¥ -33.61M | ¥ -74.53M | ¥ -69.08M | ¥ 11.32M |
| Net Income | ¥ 9.73M | ¥ -45.24M | ¥ -94.10M | ¥ -89.20M | ¥ 4.64M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 99.36M | ¥ 71.66M | ¥ 80.35M | ¥ 154.02M | ¥ 174.83M |
| Total Assets | ¥ 190.57M | ¥ 194.09M | ¥ 214.32M | ¥ 317.83M | ¥ 366.70M |
| Total Debt | ¥ 54.49M | ¥ 47.73M | ¥ 31.13M | ¥ 26.48M | ¥ 25.18M |
| Net Debt | ¥ -44.87M | ¥ -23.93M | ¥ -49.22M | ¥ -112.09M | ¥ -140.15M |
| Total Liabilities | ¥ 85.14M | ¥ 120.81M | ¥ 94.35M | ¥ 116.97M | ¥ 73.21M |
| Stockholders' Equity | ¥ 111.30M | ¥ 71.14M | ¥ 116.13M | ¥ 195.02M | ¥ 283.11M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 2.47M | ¥ -27.10M | ¥ -77.18M | ¥ -22.75M | ¥ -24.73M |
| Operating Cash Flow | ¥ 2.88M | ¥ -14.05M | ¥ -75.58M | ¥ -18.46M | ¥ 262.00K |
| Investing Cash Flow | ¥ -13.28M | ¥ -326.00K | ¥ 16.46M | ¥ -8.36M | ¥ -16.77M |
| Financing Cash Flow | ¥ 37.34M | ¥ 5.68M | ¥ 906.00K | ¥ 54.00K | ¥ 92.84M |