| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.86B | ¥ 3.28B | ¥ 2.67B | ¥ 1.50B | ¥ 1.04B |
| Gross Profit | ¥ 1.77B | ¥ 2.24B | ¥ 1.99B | ¥ 1.48B | ¥ 1.03B |
| Operating Income | ¥ -374.08M | ¥ 93.42M | ¥ 290.43M | ¥ 173.16M | ¥ -338.70M |
| EBITDA | ¥ -179.60M | ¥ 201.20M | ¥ 341.32M | ¥ 184.11M | ¥ -403.34M |
| Net Income | ¥ -404.69M | ¥ 2.78M | ¥ 267.37M | ¥ 161.89M | ¥ -422.71M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.86B | ¥ 2.24B | ¥ 2.12B | ¥ 2.34B | ¥ 1.95B |
| Total Assets | ¥ 3.62B | ¥ 3.76B | ¥ 3.44B | ¥ 2.81B | ¥ 2.19B |
| Total Debt | ¥ 2.04B | ¥ 1.76B | ¥ 1.44B | ¥ 1.18B | ¥ 1.15B |
| Net Debt | ¥ 178.97M | ¥ -478.12M | ¥ -674.16M | ¥ -1.16B | ¥ -799.52M |
| Total Liabilities | ¥ 2.52B | ¥ 2.26B | ¥ 1.91B | ¥ 1.60B | ¥ 1.43B |
| Stockholders' Equity | ¥ 1.10B | ¥ 1.49B | ¥ 1.53B | ¥ 1.20B | ¥ 759.52M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -425.70M | ¥ -169.83M | ¥ -185.37M | ¥ 254.07M | ¥ -233.72M |
| Operating Cash Flow | ¥ -389.13M | ¥ 254.95M | ¥ 28.23M | ¥ 295.66M | ¥ -219.06M |
| Investing Cash Flow | ¥ -76.41M | ¥ -467.42M | ¥ -525.69M | ¥ -214.40M | ¥ 1.29M |
| Financing Cash Flow | ¥ 91.63M | ¥ 318.03M | ¥ 281.91M | ¥ 143.93M | ¥ 856.43M |