| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 12.27B | ¥ 39.68B | ¥ 66.62B | ¥ 39.33B | ¥ 76.11B |
| Gross Profit | ¥ -2.13B | ¥ 906.94M | ¥ 3.18B | ¥ 3.50B | ¥ 13.03B |
| Operating Income | ¥ -2.99B | ¥ -265.86M | ¥ 1.04B | ¥ 261.46M | ¥ 6.60B |
| EBITDA | ¥ -2.98B | ¥ -256.26M | ¥ 789.39M | ¥ 247.59M | ¥ 8.36B |
| Net Income | ¥ -4.08B | ¥ -2.43B | ¥ -4.25B | ¥ -1.35B | ¥ 2.70B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.36B | ¥ 5.78B | ¥ 10.70B | ¥ 16.62B | ¥ 27.79B |
| Total Assets | ¥ 112.13B | ¥ 133.18B | ¥ 180.77B | ¥ 237.82B | ¥ 267.18B |
| Total Debt | ¥ 17.71B | ¥ 20.25B | ¥ 21.17B | ¥ 26.78B | ¥ 39.95B |
| Net Debt | ¥ 14.38B | ¥ 14.51B | ¥ 10.51B | ¥ 10.19B | ¥ 12.34B |
| Total Liabilities | ¥ 99.79B | ¥ 113.80B | ¥ 154.37B | ¥ 206.44B | ¥ 231.70B |
| Stockholders' Equity | ¥ 420.33M | ¥ 4.54B | ¥ 6.89B | ¥ 11.11B | ¥ 11.96B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -2.59B | ¥ -2.70B | ¥ -2.21B | ¥ 10.94B | ¥ 17.78B |
| Operating Cash Flow | ¥ -2.58B | ¥ -2.69B | ¥ -2.19B | ¥ 10.95B | ¥ 17.81B |
| Investing Cash Flow | ¥ 1.39B | ¥ 3.52B | ¥ 2.85B | ¥ 1.24B | ¥ -6.19B |
| Financing Cash Flow | ¥ -1.16B | ¥ -4.52B | ¥ -8.03B | ¥ -17.88B | ¥ -17.27B |