| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.62B | ¥ 3.49B | ¥ 3.69B | ¥ 2.99B | ¥ 1.76B |
| Gross Profit | ¥ 775.08M | ¥ 861.67M | ¥ 909.38M | ¥ 792.10M | ¥ 570.02M |
| Operating Income | ¥ -853.30M | ¥ -376.14M | ¥ -314.24M | ¥ -591.56M | ¥ -695.91M |
| EBITDA | ¥ -495.62M | ¥ -372.34M | ¥ -208.37M | ¥ -1.58B | ¥ -4.06B |
| Net Income | ¥ -924.15M | ¥ -516.41M | ¥ -323.06M | ¥ -1.69B | ¥ -4.14B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 449.77M | ¥ 525.84M | ¥ 595.10M | ¥ 723.17M | ¥ 1.12B |
| Total Assets | ¥ 1.68B | ¥ 2.84B | ¥ 2.95B | ¥ 2.83B | ¥ 2.51B |
| Total Debt | ¥ 288.75M | ¥ 581.24M | ¥ 469.69M | ¥ 228.67M | ¥ 9.03B |
| Net Debt | ¥ -18.04M | ¥ 276.44M | ¥ 23.68M | ¥ -21.00M | ¥ -966.27M |
| Total Liabilities | ¥ 1.20B | ¥ 1.41B | ¥ 1.18B | ¥ 953.05M | ¥ 9.66B |
| Stockholders' Equity | ¥ 548.79M | ¥ 1.45B | ¥ 1.83B | ¥ 1.85B | ¥ -7.14B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -65.22M | ¥ -225.19M | ¥ -263.46M | ¥ -809.87M | ¥ -755.02M |
| Operating Cash Flow | ¥ 82.38M | ¥ -148.39M | ¥ -140.43M | ¥ -642.63M | ¥ -666.33M |
| Investing Cash Flow | ¥ 9.33M | ¥ 66.87M | ¥ -38.34M | ¥ -744.94M | ¥ -155.50M |
| Financing Cash Flow | ¥ -32.72M | ¥ 147.99M | ¥ 171.81M | ¥ 503.55M | ¥ 1.02B |