| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 629.37M | ¥ 258.23M | ¥ 87.16M | ¥ 55.92M | ¥ 82.88M |
| Gross Profit | ¥ 521.55M | ¥ 219.39M | ¥ 75.24M | ¥ 40.54M | ¥ 66.11M |
| Operating Income | ¥ 4.68M | ¥ -119.67M | ¥ -201.98M | ¥ -226.25M | ¥ -297.52M |
| EBITDA | ¥ 62.91M | ¥ -67.81M | ¥ -139.08M | ¥ -152.08M | ¥ -245.46M |
| Net Income | ¥ 55.65M | ¥ -127.95M | ¥ -209.36M | ¥ -210.62M | ¥ -291.74M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 109.30M | ¥ 89.34M | ¥ 173.34M | ¥ 48.61M | ¥ 81.56M |
| Total Assets | ¥ 1.15B | ¥ 1.02B | ¥ 1.03B | ¥ 917.52M | ¥ 899.90M |
| Total Debt | ¥ 326.88M | ¥ 293.09M | ¥ 260.07M | ¥ 126.34M | ¥ 46.43M |
| Net Debt | ¥ 217.57M | ¥ 203.75M | ¥ 86.73M | ¥ 92.77M | ¥ -35.13M |
| Total Liabilities | ¥ 996.58M | ¥ 927.28M | ¥ 829.92M | ¥ 516.58M | ¥ 297.92M |
| Stockholders' Equity | ¥ 157.37M | ¥ 88.93M | ¥ 205.06M | ¥ 400.94M | ¥ 601.98M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -23.22M | ¥ -63.58M | ¥ 38.35M | ¥ -182.01M | ¥ -348.14M |
| Operating Cash Flow | ¥ 80.78M | ¥ -4.10M | ¥ 57.39M | ¥ -56.88M | ¥ -199.47M |
| Investing Cash Flow | ¥ -64.16M | ¥ -98.20M | ¥ -3.50M | ¥ -104.95M | ¥ -179.42M |
| Financing Cash Flow | ¥ 3.29M | ¥ 18.28M | ¥ 85.60M | ¥ 112.26M | ¥ -17.78M |