| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.21B | ¥ 5.02B | ¥ 2.98B | ¥ 2.83B | ¥ 3.04B |
| Gross Profit | ¥ 1.39B | ¥ 1.39B | ¥ 1.76B | ¥ 1.63B | ¥ 1.67B |
| Operating Income | ¥ -270.05M | ¥ -317.53M | ¥ 146.09M | ¥ 66.08M | ¥ -83.57M |
| EBITDA | ¥ -273.15M | ¥ 202.48M | ¥ 167.25M | ¥ -248.65M | ¥ -444.96M |
| Net Income | ¥ -323.03M | ¥ 88.94M | ¥ 79.67M | ¥ -350.38M | ¥ -561.39M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 860.67M | ¥ 1.56B | ¥ 925.36M | ¥ 479.13M | ¥ 774.73M |
| Total Assets | ¥ 2.02B | ¥ 2.63B | ¥ 5.28B | ¥ 4.86B | ¥ 5.38B |
| Total Debt | ¥ 357.06M | ¥ 455.92M | ¥ 3.31B | ¥ 3.42B | ¥ 3.76B |
| Net Debt | ¥ -503.61M | ¥ -1.11B | ¥ 2.38B | ¥ 2.94B | ¥ 2.98B |
| Total Liabilities | ¥ 1.13B | ¥ 1.42B | ¥ 4.15B | ¥ 4.31B | ¥ 4.49B |
| Stockholders' Equity | ¥ 891.41M | ¥ 1.21B | ¥ 1.12B | ¥ 541.00M | ¥ 888.29M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -488.76M | ¥ 1.82B | ¥ -127.82M | ¥ -72.64M | ¥ -176.18M |
| Operating Cash Flow | ¥ -428.88M | ¥ 1.83B | ¥ -71.01M | ¥ -32.06M | ¥ -118.12M |
| Investing Cash Flow | ¥ -122.41M | ¥ 1.66B | ¥ 131.67M | ¥ 69.40M | ¥ -79.71M |
| Financing Cash Flow | ¥ -151.90M | ¥ -2.85B | ¥ 385.57M | ¥ -332.94M | ¥ -55.76M |