| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.17B | ¥ 3.32B | ¥ 3.51B | ¥ 4.12B | ¥ 3.89B |
| Gross Profit | ¥ -323.61M | ¥ 29.53M | ¥ -377.37M | ¥ 348.44M | ¥ 505.92M |
| Operating Income | ¥ -856.65M | ¥ -809.69M | ¥ -1.21B | ¥ -338.67M | ¥ -242.44M |
| EBITDA | ¥ -856.65M | ¥ -804.88M | ¥ -1.20B | ¥ -336.35M | ¥ -241.74M |
| Net Income | ¥ -1.15B | ¥ -882.22M | ¥ -1.37B | ¥ -415.44M | ¥ -279.71M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 994.38M | ¥ 809.75M | ¥ 1.09B | ¥ 1.56B | ¥ 652.91M |
| Total Assets | ¥ 1.59B | ¥ 1.76B | ¥ 1.89B | ¥ 2.25B | ¥ 1.54B |
| Total Debt | ¥ 331.69M | ¥ 302.35M | ¥ 753.00M | ¥ 551.58M | ¥ 552.20M |
| Net Debt | ¥ -551.12M | ¥ -507.41M | ¥ -340.59M | ¥ -1.01B | ¥ -100.72M |
| Total Liabilities | ¥ 827.09M | ¥ 871.33M | ¥ 1.38B | ¥ 1.12B | ¥ 974.66M |
| Stockholders' Equity | ¥ 766.49M | ¥ 889.46M | ¥ 508.54M | ¥ 1.13B | ¥ 561.75M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -876.62M | ¥ -968.47M | ¥ -1.35B | ¥ -212.35M | ¥ -535.75M |
| Operating Cash Flow | ¥ -873.46M | ¥ -966.90M | ¥ -1.34B | ¥ -206.30M | ¥ -526.60M |
| Investing Cash Flow | ¥ -108.12M | ¥ -124.75M | ¥ -81.92M | ¥ 67.20M | ¥ -49.22M |
| Financing Cash Flow | ¥ 1.02B | ¥ 1.15B | ¥ 798.41M | ¥ 1.10B | ¥ -172.12M |