| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.30B | ¥ 3.56B | ¥ 3.18B | ¥ 2.88B | ¥ 1.01B |
| Gross Profit | ¥ 2.15B | ¥ 2.37B | ¥ 2.06B | ¥ 1.85B | ¥ 787.57M |
| Operating Income | ¥ -6.66M | ¥ 35.56M | ¥ -658.76M | ¥ -311.96M | ¥ 20.18M |
| EBITDA | ¥ 142.80M | ¥ 183.02M | ¥ -557.28M | ¥ -647.82M | ¥ 110.26M |
| Net Income | ¥ -107.66M | ¥ -60.93M | ¥ -650.12M | ¥ -909.18M | ¥ 11.27M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.22B | ¥ 670.06M | ¥ 821.19M | ¥ 1.11B | ¥ 1.43B |
| Total Assets | ¥ 4.20B | ¥ 2.98B | ¥ 3.29B | ¥ 3.86B | ¥ 2.42B |
| Total Debt | ¥ 1.91B | ¥ 1.88B | ¥ 2.42B | ¥ 2.85B | ¥ 961.40M |
| Net Debt | ¥ -307.27M | ¥ 1.21B | ¥ 1.62B | ¥ 1.74B | ¥ -464.59M |
| Total Liabilities | ¥ 2.31B | ¥ 2.36B | ¥ 2.82B | ¥ 3.40B | ¥ 1.10B |
| Stockholders' Equity | ¥ 1.88B | ¥ 614.24M | ¥ 466.59M | ¥ 461.63M | ¥ 1.32B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 149.40M | ¥ 189.85M | ¥ -455.41M | ¥ -455.60M | ¥ -255.65M |
| Operating Cash Flow | ¥ 150.17M | ¥ 194.60M | ¥ -386.99M | ¥ -318.24M | ¥ -788.00K |
| Investing Cash Flow | ¥ -28.52M | ¥ 4.83M | ¥ -55.73M | ¥ -262.96M | ¥ -494.58M |
| Financing Cash Flow | ¥ 1.40B | ¥ -344.24M | ¥ 237.69M | ¥ 162.82M | ¥ 496.55M |