| Mar 26 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 11.30B | ¥ 5.37B | ¥ 4.38B | ¥ 3.73B | ¥ 3.02B |
| Gross Profit | ¥ 9.09B | ¥ 4.10B | ¥ 3.24B | ¥ 2.94B | ¥ 2.58B |
| Operating Income | ¥ -3.16B | ¥ -2.95B | ¥ -2.16B | ¥ -1.12B | ¥ 40.88M |
| EBITDA | ¥ -675.26M | ¥ -2.76B | ¥ -1.97B | ¥ -1.00B | ¥ 107.78M |
| Net Income | ¥ -1.31B | ¥ -1.02B | ¥ -4.99B | ¥ -1.32B | ¥ -85.59M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.18B | ¥ 4.26B | ¥ 2.18B | ¥ 3.07B | ¥ 5.57B |
| Total Assets | ¥ 6.70B | ¥ 7.41B | ¥ 5.57B | ¥ 7.04B | ¥ 6.95B |
| Total Debt | ¥ 625.86M | ¥ 1.11B | ¥ 3.73B | ¥ 1.95B | ¥ 1.01B |
| Net Debt | ¥ -3.55B | ¥ -3.15B | ¥ 1.55B | ¥ -1.11B | ¥ -4.56B |
| Total Liabilities | ¥ 2.14B | ¥ 2.86B | ¥ 7.04B | ¥ 3.54B | ¥ 2.14B |
| Stockholders' Equity | ¥ 4.55B | ¥ 4.55B | ¥ -1.48B | ¥ 3.50B | ¥ 4.81B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 617.23M | ¥ -4.37B | ¥ -3.02B | ¥ -2.19B | ¥ 470.43M |
| Operating Cash Flow | ¥ 654.94M | ¥ 220.93M | ¥ -1.91B | ¥ -1.91B | ¥ 481.69M |
| Investing Cash Flow | ¥ 91.31M | ¥ -3.40B | ¥ -1.39B | ¥ -1.55B | ¥ -552.95M |
| Financing Cash Flow | ¥ -515.62M | ¥ 5.28B | ¥ 2.38B | ¥ 958.45M | ¥ 4.30B |