| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.06B | ¥ 2.31B | ¥ 2.29B | ¥ 1.73B | ¥ 4.14B |
| Gross Profit | ¥ 1.01B | ¥ 1.13B | ¥ 1.19B | ¥ 742.63M | ¥ 1.73B |
| Operating Income | ¥ -140.55M | ¥ -112.43M | ¥ 56.65M | ¥ -519.83M | ¥ 3.51M |
| EBITDA | ¥ -66.95M | ¥ 13.75M | ¥ 208.63M | ¥ -245.90M | ¥ 197.32M |
| Net Income | ¥ -731.21M | ¥ -162.61M | ¥ 90.35M | ¥ -425.19M | ¥ 7.18M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.09B | ¥ 1.02B | ¥ 1.08B | ¥ 1.25B | ¥ 1.84B |
| Total Assets | ¥ 2.58B | ¥ 3.19B | ¥ 3.36B | ¥ 3.11B | ¥ 3.96B |
| Total Debt | ¥ 278.73M | ¥ 90.86M | ¥ 1.59M | ¥ 2.33M | ¥ 206.13M |
| Net Debt | ¥ -808.21M | ¥ -924.41M | ¥ -1.08B | ¥ -1.25B | ¥ -1.64B |
| Total Liabilities | ¥ 791.44M | ¥ 645.60M | ¥ 611.99M | ¥ 467.10M | ¥ 883.57M |
| Stockholders' Equity | ¥ 1.71B | ¥ 2.47B | ¥ 2.69B | ¥ 2.60B | ¥ 3.05B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 30.00M | ¥ 78.85M | ¥ -212.75M | ¥ -846.48M | ¥ -442.44M |
| Operating Cash Flow | ¥ 36.47M | ¥ 240.67M | ¥ -106.21M | ¥ -545.07M | ¥ -213.69M |
| Investing Cash Flow | ¥ -97.20M | ¥ -360.47M | ¥ -20.19M | ¥ 185.85M | ¥ 276.87M |
| Financing Cash Flow | ¥ 130.41M | ¥ 41.33M | ¥ -48.55M | ¥ -249.48M | ¥ 256.42M |