| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.93B | ¥ 1.31B | ¥ 1.03B | ¥ 742.75M | ¥ 643.64M |
| Gross Profit | ¥ 1.02B | ¥ 682.52M | ¥ 577.35M | ¥ 465.97M | ¥ 444.23M |
| Operating Income | ¥ -202.07M | ¥ -267.82M | ¥ 23.46M | ¥ -99.86M | ¥ -65.62M |
| EBITDA | ¥ 2.08B | ¥ -433.03M | ¥ -607.38M | ¥ -118.74M | ¥ -63.53M |
| Net Income | ¥ 1.62B | ¥ -168.22M | ¥ -656.06M | ¥ -916.54M | ¥ -746.59M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 21.45B | ¥ 13.41B | ¥ 10.53B | ¥ 9.09B | ¥ 1.06B |
| Total Assets | ¥ 22.95B | ¥ 14.54B | ¥ 10.47B | ¥ 10.15B | ¥ 8.48B |
| Total Debt | ¥ 172.83M | ¥ 506.77M | ¥ 455.02M | ¥ 278.20M | ¥ 21.94M |
| Net Debt | ¥ -20.95B | ¥ -15.48M | ¥ -8.92B | ¥ -9.98B | ¥ -8.96B |
| Total Liabilities | ¥ 19.88B | ¥ 13.30B | ¥ 9.87B | ¥ 9.09B | ¥ 6.56B |
| Stockholders' Equity | ¥ 3.08B | ¥ 1.23B | ¥ 589.30M | ¥ 1.06B | ¥ 1.92B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 84.65M | ¥ -125.30M | ¥ 89.84M | ¥ 2.59B | ¥ -120.00M |
| Operating Cash Flow | ¥ 97.79M | ¥ -111.06M | ¥ 94.65M | ¥ 2.61B | ¥ -93.25M |
| Investing Cash Flow | ¥ 1.34B | ¥ -131.03M | ¥ -201.80M | ¥ -941.07M | ¥ -528.25M |
| Financing Cash Flow | ¥ -351.79M | ¥ 569.13M | ¥ 149.18M | ¥ 242.59M | ¥ -6.26M |