| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.81B | ¥ 3.07B | ¥ 3.37B | ¥ 3.59B | ¥ 4.54B |
| Gross Profit | ¥ 1.68B | ¥ 1.86B | ¥ 1.88B | ¥ 1.94B | ¥ 2.18B |
| Operating Income | ¥ -328.95M | ¥ -160.20M | ¥ -420.81M | ¥ -354.78M | ¥ -373.28M |
| EBITDA | ¥ -279.40M | ¥ -101.30M | ¥ -374.12M | ¥ -296.25M | ¥ -265.94M |
| Net Income | ¥ -526.66M | ¥ -169.03M | ¥ -380.80M | ¥ -448.69M | ¥ -1.09B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.18B | ¥ 457.47M | ¥ 601.54M | ¥ 856.29M | ¥ 337.89M |
| Total Assets | ¥ 3.24B | ¥ 2.25B | ¥ 2.50B | ¥ 3.17B | ¥ 2.79B |
| Total Debt | ¥ 1.24B | ¥ 1.34B | ¥ 1.34B | ¥ 1.48B | ¥ 1.45B |
| Net Debt | ¥ 173.24M | ¥ 1.00B | ¥ 867.87M | ¥ 620.00M | ¥ 1.11B |
| Total Liabilities | ¥ 1.83B | ¥ 1.87B | ¥ 2.10B | ¥ 2.42B | ¥ 2.62B |
| Stockholders' Equity | ¥ 1.33B | ¥ 316.01M | ¥ 355.33M | ¥ 735.59M | ¥ 174.23M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -368.48M | ¥ -214.80M | ¥ -223.43M | ¥ -477.91M | ¥ -628.50M |
| Operating Cash Flow | ¥ -345.04M | ¥ -192.55M | ¥ -199.93M | ¥ -449.67M | ¥ -584.67M |
| Investing Cash Flow | ¥ -364.85M | ¥ -49.56M | ¥ -53.71M | ¥ 376.05M | ¥ 99.11M |
| Financing Cash Flow | ¥ 1.43B | ¥ 102.39M | ¥ -123.56M | ¥ 592.03M | ¥ 398.35M |