| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 308.73M | ¥ 278.82M | ¥ 245.50M | ¥ 260.55M | ¥ 205.75M |
| Gross Profit | ¥ 43.43M | ¥ 38.87M | ¥ 37.09M | ¥ 70.46M | ¥ 74.60M |
| Operating Income | ¥ -147.38M | ¥ -94.65M | ¥ -81.85M | ¥ 1.20M | ¥ 23.25M |
| EBITDA | ¥ -146.94M | ¥ -91.90M | ¥ -15.96M | ¥ 3.05M | ¥ 30.88M |
| Net Income | ¥ -187.94M | ¥ -92.46M | ¥ -69.16M | ¥ 17.49M | ¥ 13.05M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 299.81M | ¥ 376.40M | ¥ 330.46M | ¥ 414.25M | ¥ 524.26M |
| Total Assets | ¥ 748.60M | ¥ 882.82M | ¥ 947.68M | ¥ 991.20M | ¥ 873.34M |
| Total Debt | ¥ 40.77M | ¥ 32.54M | ¥ 37.38M | ¥ 35.01M | ¥ 10.55M |
| Net Debt | ¥ -247.17M | ¥ -315.70M | ¥ -293.08M | ¥ -379.24M | ¥ -513.71M |
| Total Liabilities | ¥ 206.57M | ¥ 143.38M | ¥ 158.78M | ¥ 108.59M | ¥ 34.07M |
| Stockholders' Equity | ¥ 542.23M | ¥ 739.27M | ¥ 786.97M | ¥ 880.15M | ¥ 837.76M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -44.48M | ¥ -6.28M | ¥ -41.82M | ¥ 10.67M | ¥ -147.35M |
| Operating Cash Flow | ¥ -12.71M | ¥ 24.01M | ¥ 18.69M | ¥ 14.00M | ¥ -104.22M |
| Investing Cash Flow | ¥ -45.74M | ¥ -52.89M | ¥ -60.51M | ¥ -158.16M | ¥ -49.41M |
| Financing Cash Flow | ¥ 3.50M | ¥ 39.52M | ¥ -46.49M | ¥ 6.23M | ¥ 619.90M |