| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 20.97B | ¥ 17.90B | ¥ 16.97B | ¥ 14.27B | ¥ 10.09B |
| Gross Profit | ¥ 2.31B | ¥ 1.81B | ¥ 1.74B | ¥ 1.43B | ¥ 913.83M |
| Operating Income | ¥ 63.13M | ¥ -95.71M | ¥ -70.03M | ¥ -259.16M | ¥ -415.37M |
| EBITDA | ¥ 133.97M | ¥ -42.13M | ¥ -3.07B | ¥ -1.35B | ¥ -392.32M |
| Net Income | ¥ 152.97M | ¥ 30.01M | ¥ -3.21B | ¥ -1.50B | ¥ -501.62M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.38B | ¥ 1.99B | ¥ 1.83B | ¥ 1.87B | ¥ 1.14B |
| Total Assets | ¥ 7.57B | ¥ 6.50B | ¥ 5.21B | ¥ 4.11B | ¥ 3.44B |
| Total Debt | ¥ 2.77B | ¥ 233.51M | ¥ 209.66M | ¥ 180.55M | ¥ 181.73M |
| Net Debt | ¥ 423.36M | ¥ -775.57M | ¥ -464.21M | ¥ -654.85M | ¥ -201.87M |
| Total Liabilities | ¥ 5.18B | ¥ 4.23B | ¥ 3.33B | ¥ 8.48B | ¥ 6.35B |
| Stockholders' Equity | ¥ 2.44B | ¥ 2.32B | ¥ 1.92B | ¥ -4.35B | ¥ -2.90B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 619.46M | ¥ 632.46M | ¥ 433.65M | ¥ 54.49M | ¥ -608.06M |
| Operating Cash Flow | ¥ 637.70M | ¥ 655.86M | ¥ 451.20M | ¥ 98.20M | ¥ -487.09M |
| Investing Cash Flow | ¥ -896.27M | ¥ -253.58M | ¥ -792.95M | ¥ 41.07M | ¥ -352.80M |
| Financing Cash Flow | ¥ -70.97M | ¥ -109.81M | ¥ 255.34M | ¥ 261.93M | ¥ 1.12B |