| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 75.58M | ¥ 282.09M | ¥ 1.26B | ¥ 1.87B | ¥ 1.63B |
| Gross Profit | ¥ 4.05M | ¥ 12.57M | ¥ 141.46M | ¥ 145.10M | ¥ 29.61M |
| Operating Income | ¥ -81.44M | ¥ 74.82M | ¥ 63.08M | ¥ 78.14M | ¥ -25.10M |
| EBITDA | ¥ -11.26M | ¥ -26.75M | ¥ 84.86M | ¥ 101.16M | ¥ -9.96M |
| Net Income | ¥ -87.46M | ¥ 61.72M | ¥ 50.52M | ¥ 57.63M | ¥ -30.06M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 242.77M | ¥ 80.00M | ¥ 146.13M | ¥ 124.67M | ¥ 191.29M |
| Total Assets | ¥ 1.15B | ¥ 1.02B | ¥ 869.30M | ¥ 746.04M | ¥ 705.97M |
| Total Debt | ¥ 10.64M | ¥ 268.00M | ¥ 31.87M | ¥ 70.78M | ¥ 181.46M |
| Net Debt | ¥ -232.13M | ¥ 188.00M | ¥ -114.27M | ¥ -53.89M | ¥ -9.82M |
| Total Liabilities | ¥ 692.33M | ¥ 470.14M | ¥ 377.42M | ¥ 392.06M | ¥ 418.76M |
| Stockholders' Equity | ¥ 462.27M | ¥ 545.84M | ¥ 491.88M | ¥ 353.98M | ¥ 287.21M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -367.98M | ¥ -243.07M | ¥ -52.79M | ¥ 60.52M | ¥ 77.15M |
| Operating Cash Flow | ¥ -63.42M | ¥ -72.02M | ¥ 53.34M | ¥ 212.30M | ¥ 83.47M |
| Investing Cash Flow | ¥ -15.32M | ¥ -141.41M | ¥ -112.44M | ¥ -178.18M | ¥ 4.91M |
| Financing Cash Flow | ¥ 238.97M | ¥ 147.27M | ¥ 80.67M | ¥ -103.48M | ¥ -20.89M |