| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 6.86B | ¥ 8.31B | ¥ 10.72B | ¥ 16.88B | ¥ 23.90B |
| Gross Profit | ¥ 830.54M | ¥ 1.13B | ¥ 1.75B | ¥ 3.02B | ¥ 2.72B |
| Operating Income | ¥ -1.30B | ¥ -1.34B | ¥ -1.22B | ¥ -598.11M | ¥ -1.11B |
| EBITDA | ¥ -1.24B | ¥ -1.94B | ¥ -1.21B | ¥ -33.52M | ¥ -1.92B |
| Net Income | ¥ -4.18B | ¥ -2.78B | ¥ -1.82B | ¥ -541.92M | ¥ -3.47B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 5.21B | ¥ 1.61B | ¥ 2.21B | ¥ 6.02B | ¥ 4.75B |
| Total Assets | ¥ 13.27B | ¥ 15.78B | ¥ 17.75B | ¥ 20.86B | ¥ 18.71B |
| Total Debt | ¥ 332.28M | ¥ 2.22B | ¥ 3.18B | ¥ 3.51B | ¥ 1.00B |
| Net Debt | ¥ -4.88B | ¥ 615.00M | ¥ 966.07M | ¥ -2.51B | ¥ -2.81B |
| Total Liabilities | ¥ 2.97B | ¥ 5.41B | ¥ 6.05B | ¥ 7.71B | ¥ 5.90B |
| Stockholders' Equity | ¥ 10.30B | ¥ 10.37B | ¥ 11.71B | ¥ 13.15B | ¥ 12.81B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.98B | ¥ -2.06B | ¥ -4.36B | ¥ -2.84B | ¥ -2.73B |
| Operating Cash Flow | ¥ -1.80B | ¥ -138.22M | ¥ -1.53B | ¥ -186.97M | ¥ -1.28B |
| Investing Cash Flow | ¥ 2.48B | ¥ -1.05B | ¥ -2.33B | ¥ -1.36B | ¥ -1.93B |
| Financing Cash Flow | ¥ 2.92B | ¥ 555.11M | ¥ -66.94M | ¥ 3.54B | ¥ -1.04B |