| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 7.00B | ¥ 29.78B | ¥ 44.29B | ¥ 30.06B | ¥ 33.28B |
| Gross Profit | ¥ -4.51B | ¥ 334.37M | ¥ 1.59B | ¥ -6.12B | ¥ 3.63B |
| Operating Income | ¥ -9.32B | ¥ -7.27B | ¥ -3.01B | ¥ -10.62B | ¥ 2.27B |
| EBITDA | ¥ -9.02B | ¥ -6.71B | ¥ -2.56B | ¥ -10.90B | ¥ 1.27B |
| Net Income | ¥ -9.70B | ¥ -12.00B | ¥ -5.92B | ¥ -11.23B | ¥ 1.30B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.69B | ¥ 1.49B | ¥ 3.83B | ¥ 6.00B | ¥ 16.02B |
| Total Assets | ¥ 81.21B | ¥ 99.59B | ¥ 147.31B | ¥ 189.23B | ¥ 245.44B |
| Total Debt | ¥ 37.77B | ¥ 38.54B | ¥ 40.84B | ¥ 42.42B | ¥ 56.81B |
| Net Debt | ¥ 35.27B | ¥ 37.29B | ¥ 37.45B | ¥ 37.64B | ¥ 45.09B |
| Total Liabilities | ¥ 87.96B | ¥ 92.71B | ¥ 124.52B | ¥ 158.60B | ¥ 193.16B |
| Stockholders' Equity | ¥ -21.72B | ¥ -11.75B | ¥ 248.53M | ¥ 6.19B | ¥ 18.30B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -368.08M | ¥ -1.06B | ¥ 217.64M | ¥ 10.65B | ¥ 5.80B |
| Operating Cash Flow | ¥ 54.02M | ¥ -1.06B | ¥ 281.67M | ¥ 11.12B | ¥ 6.59B |
| Investing Cash Flow | ¥ 299.35M | ¥ 570.96M | ¥ 3.26B | ¥ 4.86B | ¥ -2.76B |
| Financing Cash Flow | ¥ -788.12M | ¥ -1.41B | ¥ -4.61B | ¥ -22.90B | ¥ -11.98B |