| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 635.72M | ¥ 528.04M | ¥ 575.00M | ¥ 1.05B | ¥ 1.14B |
| Gross Profit | ¥ 448.67M | ¥ 379.92M | ¥ 376.00M | ¥ 755.44M | ¥ 683.91M |
| Operating Income | ¥ -452.83M | ¥ -654.45M | ¥ -437.00M | ¥ 60.91M | ¥ -113.12M |
| EBITDA | ¥ -423.57M | ¥ -792.75M | ¥ -499.97M | ¥ 40.29M | ¥ -127.70M |
| Net Income | ¥ -539.69M | ¥ -804.60M | ¥ -505.00M | ¥ 33.91M | ¥ -130.68M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 711.43M | ¥ 740.43M | ¥ 883.00M | ¥ 830.82M | ¥ 960.72M |
| Total Assets | ¥ 1.05B | ¥ 1.17B | ¥ 1.21B | ¥ 1.40B | ¥ 1.39B |
| Total Debt | ¥ 605.71M | ¥ 200.00M | ¥ 1.00M | ¥ 8.35M | ¥ 15.49M |
| Net Debt | ¥ -105.72M | ¥ -540.00M | ¥ -882.00M | ¥ -822.47M | ¥ -945.23M |
| Total Liabilities | ¥ 747.89M | ¥ 328.90M | ¥ 88.00M | ¥ 121.40M | ¥ 134.83M |
| Stockholders' Equity | ¥ 272.33M | ¥ 810.02M | ¥ 1.09B | ¥ 1.27B | ¥ 1.26B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -332.29M | ¥ -776.25M | ¥ -177.00M | ¥ -146.86M | ¥ -115.46M |
| Operating Cash Flow | ¥ -329.49M | ¥ -603.63M | ¥ -174.00M | ¥ -114.11M | ¥ -95.95M |
| Investing Cash Flow | ¥ 272.44M | ¥ -235.84M | ¥ -114.39M | ¥ -7.04M | ¥ -34.56M |
| Financing Cash Flow | ¥ 28.05M | ¥ 696.54M | ¥ 341.25M | ¥ -8.74M | ¥ -7.14M |