| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 19.03B | ¥ 15.05B | ¥ 11.82B | ¥ 9.25B | ¥ 8.46B |
| Gross Profit | ¥ 9.51B | ¥ 7.34B | ¥ 5.67B | ¥ 4.36B | ¥ 3.40B |
| Operating Income | ¥ -81.59M | ¥ -580.57M | ¥ -1.09B | ¥ -1.28B | ¥ -76.35M |
| EBITDA | ¥ -75.47M | ¥ -1.54B | ¥ -1.41B | ¥ -1.40B | ¥ -126.10M |
| Net Income | ¥ 437.89M | ¥ -1.55B | ¥ -1.44B | ¥ -1.43B | ¥ -173.98M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 6.82B | ¥ 6.80B | ¥ 7.22B | ¥ 8.77B | ¥ 11.65B |
| Total Assets | ¥ 12.08B | ¥ 11.02B | ¥ 11.70B | ¥ 12.73B | ¥ 13.72B |
| Total Debt | ¥ 892.00K | ¥ 2.55M | ¥ 94.20M | ¥ 125.86M | ¥ 135.00M |
| Net Debt | ¥ -6.82B | ¥ -6.80B | ¥ -7.12B | ¥ -8.65B | ¥ -11.51B |
| Total Liabilities | ¥ 2.86B | ¥ 2.45B | ¥ 1.68B | ¥ 1.48B | ¥ 1.19B |
| Stockholders' Equity | ¥ 9.10B | ¥ 8.55B | ¥ 10.02B | ¥ 11.24B | ¥ 12.53B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 61.27M | ¥ -150.60M | ¥ -1.58B | ¥ -1.56B | ¥ -374.49M |
| Operating Cash Flow | ¥ 124.25M | ¥ -101.00M | ¥ -1.39B | ¥ -1.54B | ¥ -276.27M |
| Investing Cash Flow | ¥ -1.12B | ¥ -274.54M | ¥ -310.50M | ¥ -1.45B | ¥ -118.48M |
| Financing Cash Flow | ¥ 16.74M | ¥ -38.72M | ¥ 141.60M | ¥ 107.88M | ¥ 10.40B |