| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 810.29M | ¥ 768.50M | ¥ 661.54M | ¥ 633.67M | ¥ 683.03M |
| Gross Profit | ¥ 109.72M | ¥ 82.67M | ¥ 98.25M | ¥ 127.92M | ¥ 180.42M |
| Operating Income | ¥ -1.41B | ¥ -1.35B | ¥ -1.43B | ¥ -1.33B | ¥ -1.08B |
| EBITDA | ¥ -1.26B | ¥ -1.16B | ¥ -1.33B | ¥ -1.17B | ¥ -718.52M |
| Net Income | ¥ -1.36B | ¥ -1.28B | ¥ -1.44B | ¥ -1.25B | ¥ -843.39M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.17B | ¥ 4.65B | ¥ 4.40B | ¥ 4.50B | ¥ 4.10B |
| Total Assets | ¥ 4.25B | ¥ 5.70B | ¥ 5.63B | ¥ 6.08B | ¥ 5.38B |
| Total Debt | ¥ 0.00 | ¥ 781.00K | ¥ 2.31M | ¥ 4.30M | ¥ 7.69M |
| Net Debt | ¥ -2.17B | ¥ -4.65B | ¥ -4.39B | ¥ -4.49B | ¥ -4.09B |
| Total Liabilities | ¥ 476.50M | ¥ 509.27M | ¥ 590.20M | ¥ 566.14M | ¥ 474.95M |
| Stockholders' Equity | ¥ 3.78B | ¥ 5.19B | ¥ 5.04B | ¥ 5.51B | ¥ 4.90B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.44B | ¥ -1.33B | ¥ -1.35B | ¥ -1.20B | ¥ -1.01B |
| Operating Cash Flow | ¥ -1.41B | ¥ -1.27B | ¥ -1.26B | ¥ -1.16B | ¥ -974.70M |
| Investing Cash Flow | ¥ -565.17M | ¥ 65.14M | ¥ 3.27M | ¥ -20.23M | ¥ 344.25M |
| Financing Cash Flow | ¥ -2.55M | ¥ 1.46B | ¥ 1.16B | ¥ 1.58B | ¥ 1.08B |