| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.77B | ¥ 2.71B | ¥ 4.22B | ¥ 5.06B | ¥ 5.08B |
| Gross Profit | ¥ 884.61M | ¥ 1.30B | ¥ 2.24B | ¥ 2.75B | ¥ 2.84B |
| Operating Income | ¥ -1.46B | ¥ -996.49M | ¥ -740.48M | ¥ -424.79M | ¥ -644.03M |
| EBITDA | ¥ -2.51B | ¥ -1.16B | ¥ -1.09B | ¥ -428.25M | ¥ -670.79M |
| Net Income | ¥ -2.66B | ¥ -1.19B | ¥ -1.16B | ¥ -525.55M | ¥ -791.43M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 748.00M | ¥ 170.77M | ¥ 424.81M | ¥ 919.68M | ¥ 666.62M |
| Total Assets | ¥ 18.32B | ¥ 822.86M | ¥ 1.66B | ¥ 2.57B | ¥ 2.42B |
| Total Debt | ¥ 5.00B | ¥ 2.55B | ¥ 1.96B | ¥ 1.91B | ¥ 1.08B |
| Net Debt | ¥ 4.25B | ¥ 2.38B | ¥ 1.54B | ¥ 989.76M | ¥ 413.85M |
| Total Liabilities | ¥ 5.68B | ¥ 2.90B | ¥ 2.55B | ¥ 2.47B | ¥ 1.84B |
| Stockholders' Equity | ¥ 12.64B | ¥ -2.08B | ¥ -893.79M | ¥ 103.44M | ¥ 573.09M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -2.52B | ¥ -790.56M | ¥ -673.70M | ¥ -636.61M | ¥ -535.00M |
| Operating Cash Flow | ¥ -1.95B | ¥ -747.82M | ¥ -597.53M | ¥ -580.26M | ¥ -397.11M |
| Investing Cash Flow | ¥ -10.68B | ¥ -28.67M | ¥ -55.33M | ¥ -43.57M | ¥ -230.28M |
| Financing Cash Flow | ¥ 13.21B | ¥ 523.08M | ¥ 170.61M | ¥ 876.85M | ¥ 435.28M |