| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 877.25M | ¥ 609.92M | ¥ 457.26M | ¥ 274.60M | ¥ 2.52B |
| Gross Profit | ¥ 474.03M | ¥ 315.60M | ¥ 230.54M | ¥ 94.14M | ¥ 1.93B |
| Operating Income | ¥ -42.84M | ¥ 4.11M | ¥ -14.44M | ¥ -85.55M | ¥ 1.06B |
| EBITDA | ¥ -18.76M | ¥ 23.96M | ¥ 3.19M | ¥ -70.86M | ¥ 1.17B |
| Net Income | ¥ -24.04M | ¥ -3.07M | ¥ -16.38M | ¥ -86.98M | ¥ 923.36M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.68B | ¥ 65.25M | ¥ 132.74M | ¥ 148.37M | ¥ 2.26B |
| Total Assets | ¥ 2.17B | ¥ 452.53M | ¥ 374.47M | ¥ 341.17M | ¥ 4.06B |
| Total Debt | ¥ 278.83M | ¥ 158.18M | ¥ 83.31M | ¥ 75.03M | ¥ 1.17B |
| Net Debt | ¥ -1.32B | ¥ 95.84M | ¥ -46.87M | ¥ -70.23M | ¥ -960.22M |
| Total Liabilities | ¥ 508.14M | ¥ 255.03M | ¥ 178.07M | ¥ 132.64M | ¥ 1.75B |
| Stockholders' Equity | ¥ 1.66B | ¥ 197.50M | ¥ 196.40M | ¥ 208.53M | ¥ 2.32B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 90.49M | ¥ -54.51M | ¥ 10.28M | ¥ -116.28M | ¥ 838.64M |
| Operating Cash Flow | ¥ 109.53M | ¥ -31.28M | ¥ 24.62M | ¥ -106.99M | ¥ 1.03B |
| Investing Cash Flow | ¥ -143.81M | ¥ -90.66M | ¥ -13.74M | ¥ -13.17M | ¥ -126.24M |
| Financing Cash Flow | ¥ 1.43B | ¥ 60.59M | ¥ -24.41M | ¥ 226.83M | ¥ 115.57M |