| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 819.44M | ¥ 734.02M | ¥ 952.00M | ¥ 1.08B | ¥ 951.14M |
| Gross Profit | ¥ 572.11M | ¥ 445.02M | ¥ 586.50M | ¥ 729.95M | ¥ 690.91M |
| Operating Income | ¥ -133.36M | ¥ -244.51M | ¥ -108.00M | ¥ 176.66M | ¥ 178.93M |
| EBITDA | ¥ -96.21M | ¥ -211.00M | ¥ -215.67M | ¥ 244.87M | ¥ 191.91M |
| Net Income | ¥ -137.69M | ¥ -255.03M | ¥ -320.00M | ¥ 100.35M | ¥ 120.31M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 762.44M | ¥ 734.00M | ¥ 941.00M | ¥ 962.07M | ¥ 800.65M |
| Total Assets | ¥ 1.00B | ¥ 1.03B | ¥ 1.29B | ¥ 1.53B | ¥ 1.42B |
| Total Debt | ¥ 186.65M | ¥ 82.14M | ¥ 96.00M | ¥ 1.80M | ¥ 6.08M |
| Net Debt | ¥ -575.79M | ¥ -652.49M | ¥ -845.00M | ¥ -960.27M | ¥ -794.57M |
| Total Liabilities | ¥ 299.83M | ¥ 193.10M | ¥ 214.00M | ¥ 161.13M | ¥ 143.98M |
| Stockholders' Equity | ¥ 702.52M | ¥ 832.17M | ¥ 1.07B | ¥ 1.37B | ¥ 1.27B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -76.69M | ¥ -200.00M | ¥ -56.00M | ¥ 212.50M | ¥ 21.94M |
| Operating Cash Flow | ¥ -73.86M | ¥ -198.00M | ¥ -49.31M | ¥ 250.38M | ¥ 149.66M |
| Investing Cash Flow | ¥ -2.84M | ¥ -2.06M | ¥ -69.68M | ¥ -86.61M | ¥ -134.25M |
| Financing Cash Flow | ¥ 104.51M | ¥ -5.68M | ¥ 98.01M | ¥ -2.34M | ¥ -507.94M |