| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.75B | ¥ 2.02B | ¥ 2.10B | ¥ 2.36B | ¥ 5.40B |
| Gross Profit | ¥ -570.32M | ¥ -651.20M | ¥ 395.11M | ¥ 128.32M | ¥ -601.07M |
| Operating Income | ¥ -854.80M | ¥ -2.68B | ¥ -988.56M | ¥ -1.83B | ¥ -2.65B |
| EBITDA | ¥ -510.80M | ¥ -1.05B | ¥ -806.05M | ¥ -1.86B | ¥ -2.58B |
| Net Income | ¥ -3.59B | ¥ -5.59B | ¥ -2.99B | ¥ -3.16B | ¥ -3.67B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.01B | ¥ 1.01B | ¥ 1.03B | ¥ 1.08B | ¥ 1.62B |
| Total Assets | ¥ 37.59B | ¥ 46.10B | ¥ 50.83B | ¥ 52.38B | ¥ 56.36B |
| Total Debt | ¥ 23.10B | ¥ 27.06B | ¥ 27.06B | ¥ 26.88B | ¥ 26.81B |
| Net Debt | ¥ 22.45B | ¥ 26.42B | ¥ 26.43B | ¥ 26.24B | ¥ 25.63B |
| Total Liabilities | ¥ 46.27B | ¥ 51.09B | ¥ 50.02B | ¥ 48.40B | ¥ 49.02B |
| Stockholders' Equity | ¥ -9.60B | ¥ -6.01B | ¥ -419.94M | ¥ 2.56B | ¥ 5.75B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 3.79M | ¥ -287.55M | ¥ 392.21M | ¥ 379.33M | ¥ 275.57M |
| Operating Cash Flow | ¥ 8.42M | ¥ -283.34M | ¥ 394.27M | ¥ 402.22M | ¥ 312.96M |
| Investing Cash Flow | ¥ 45.26M | ¥ 575.07M | ¥ 149.03M | ¥ -382.34M | ¥ 728.78M |
| Financing Cash Flow | ¥ -95.42M | ¥ -289.42M | ¥ -557.36M | ¥ -578.52M | ¥ -2.98B |