| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.75B | ¥ 747.64M | ¥ 941.14M | ¥ 919.08M | ¥ 901.53M |
| Gross Profit | ¥ 900.27M | ¥ 354.64M | ¥ 319.08M | ¥ 368.82M | ¥ 53.58M |
| Operating Income | ¥ -72.96M | ¥ -247.94M | ¥ -243.92M | ¥ -161.59M | ¥ -514.47M |
| EBITDA | ¥ 44.74M | ¥ -934.40M | ¥ -298.24M | ¥ -324.29M | ¥ -367.55M |
| Net Income | ¥ -69.04M | ¥ -961.64M | ¥ -347.53M | ¥ -403.28M | ¥ -581.02M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.25B | ¥ 595.68M | ¥ 520.03M | ¥ 1.10B | ¥ 736.31M |
| Total Assets | ¥ 2.47B | ¥ 1.53B | ¥ 1.35B | ¥ 1.67B | ¥ 1.41B |
| Total Debt | ¥ 335.41M | ¥ 460.83M | ¥ 337.21M | ¥ 416.48M | ¥ 519.24M |
| Net Debt | ¥ -911.55M | ¥ -134.86M | ¥ -182.82M | ¥ -687.64M | ¥ -217.07M |
| Total Liabilities | ¥ 895.31M | ¥ 757.41M | ¥ 541.28M | ¥ 567.15M | ¥ 657.62M |
| Stockholders' Equity | ¥ 1.55B | ¥ 760.00M | ¥ 758.60M | ¥ 1.10B | ¥ 748.00M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -113.30M | ¥ -785.10M | ¥ -421.58M | ¥ -171.90M | ¥ -336.38M |
| Operating Cash Flow | ¥ -64.48M | ¥ -54.45M | ¥ -370.73M | ¥ -139.30M | ¥ -315.09M |
| Investing Cash Flow | ¥ -24.15M | ¥ -772.05M | ¥ -80.66M | ¥ -135.18M | ¥ 46.05M |
| Financing Cash Flow | ¥ 740.41M | ¥ 902.01M | ¥ -136.98M | ¥ 616.20M | ¥ 409.36M |