| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 933.13M | ¥ 838.50M | ¥ 665.46M | ¥ 623.88M | ¥ 303.22M |
| Gross Profit | ¥ 697.87M | ¥ 714.10M | ¥ 566.98M | ¥ 594.55M | ¥ 297.29M |
| Operating Income | ¥ -52.99M | ¥ 56.17M | ¥ -277.59M | ¥ 78.27M | ¥ -133.94M |
| EBITDA | ¥ 52.63M | ¥ 137.45M | ¥ -165.59M | ¥ -125.21M | ¥ 46.88M |
| Net Income | ¥ -71.25M | ¥ 21.17M | ¥ -289.15M | ¥ -201.92M | ¥ 33.39M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.11B | ¥ 801.22M | ¥ 444.77M | ¥ 921.17M | ¥ 601.74M |
| Total Assets | ¥ 3.33B | ¥ 2.34B | ¥ 1.68B | ¥ 1.62B | ¥ 1.30B |
| Total Debt | ¥ 1.36B | ¥ 781.74M | ¥ 478.52M | ¥ 279.94M | ¥ 237.98M |
| Net Debt | ¥ 246.22M | ¥ -19.48M | ¥ 33.75M | ¥ -641.24M | ¥ -363.76M |
| Total Liabilities | ¥ 2.41B | ¥ 1.52B | ¥ 1.15B | ¥ 835.37M | ¥ 457.15M |
| Stockholders' Equity | ¥ 843.18M | ¥ 720.28M | ¥ 491.86M | ¥ 781.91M | ¥ 840.96M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -458.38M | ¥ -100.03M | ¥ -276.43M | ¥ 32.65M | ¥ 62.97M |
| Operating Cash Flow | ¥ -445.13M | ¥ -17.13M | ¥ -229.19M | ¥ 71.01M | ¥ 83.16M |
| Investing Cash Flow | ¥ 46.66M | ¥ -167.40M | ¥ -383.07M | ¥ 169.13M | ¥ -482.90M |
| Financing Cash Flow | ¥ 709.84M | ¥ 540.54M | ¥ 133.29M | ¥ 279.29M | ¥ -84.58M |