| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 606.55M | ¥ 259.13M | ¥ 1.19B | ¥ 1.93B | ¥ 3.31B |
| Gross Profit | ¥ 28.23M | ¥ -284.56M | ¥ 249.17M | ¥ 527.32M | ¥ 602.80M |
| Operating Income | ¥ -299.65M | ¥ -666.79M | ¥ -255.58M | ¥ 37.87M | ¥ 212.22M |
| EBITDA | ¥ -218.91M | ¥ -579.54M | ¥ -293.88M | ¥ -253.19M | ¥ 188.04M |
| Net Income | ¥ -315.73M | ¥ -742.62M | ¥ -488.08M | ¥ -452.89M | ¥ 35.05M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 556.87M | ¥ 334.45M | ¥ 225.71M | ¥ 1.30B | ¥ 1.65B |
| Total Assets | ¥ 1.22B | ¥ 1.55B | ¥ 2.14B | ¥ 2.93B | ¥ 3.76B |
| Total Debt | ¥ 31.02M | ¥ 53.28M | ¥ 92.01M | ¥ 171.79M | ¥ 248.58M |
| Net Debt | ¥ -525.86M | ¥ -281.18M | ¥ -133.69M | ¥ -1.13B | ¥ -1.40B |
| Total Liabilities | ¥ 528.08M | ¥ 534.42M | ¥ 608.24M | ¥ 912.55M | ¥ 1.29B |
| Stockholders' Equity | ¥ 694.16M | ¥ 1.01B | ¥ 1.53B | ¥ 2.02B | ¥ 2.47B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 276.56M | ¥ -68.27M | ¥ -979.33M | ¥ 63.59M | ¥ 1.94B |
| Operating Cash Flow | ¥ 282.05M | ¥ -67.85M | ¥ -840.41M | ¥ 64.41M | ¥ 2.58B |
| Investing Cash Flow | ¥ -1.29M | ¥ 33.83M | ¥ -122.90M | ¥ -18.33M | ¥ -1.10B |
| Financing Cash Flow | ¥ -54.73M | ¥ 142.07M | ¥ -114.10M | ¥ -391.96M | ¥ -546.36M |