| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.57B | ¥ 756.72M | ¥ 959.40M | ¥ 843.80M | ¥ 2.40B |
| Gross Profit | ¥ 919.00M | ¥ 462.81M | ¥ 707.55M | ¥ 577.77M | ¥ 720.18M |
| Operating Income | ¥ -166.00M | ¥ -308.42M | ¥ 151.24M | ¥ -77.91M | ¥ 184.46M |
| EBITDA | ¥ -27.00M | ¥ -228.79M | ¥ 237.73M | ¥ -6.07M | ¥ 228.49M |
| Net Income | ¥ -444.00M | ¥ -326.73M | ¥ 113.31M | ¥ -52.91M | ¥ 134.74M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 497.00M | ¥ 278.02M | ¥ 386.94M | ¥ 169.75M | ¥ 544.42M |
| Total Assets | ¥ 1.91B | ¥ 1.43B | ¥ 1.05B | ¥ 879.65M | ¥ 1.05B |
| Total Debt | ¥ 688.00M | ¥ 396.84M | ¥ 10.94M | ¥ 6.45M | ¥ 3.87M |
| Net Debt | ¥ 191.00M | ¥ 118.82M | ¥ -376.00M | ¥ -163.30M | ¥ -540.55M |
| Total Liabilities | ¥ 1.23B | ¥ 735.62M | ¥ 403.44M | ¥ 349.91M | ¥ 464.30M |
| Stockholders' Equity | ¥ 677.00M | ¥ 693.05M | ¥ 643.04M | ¥ 529.74M | ¥ 582.65M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -68.00M | ¥ -509.62M | ¥ 219.06M | ¥ -346.04M | ¥ -66.84M |
| Operating Cash Flow | ¥ -58.00M | ¥ -384.93M | ¥ 264.46M | ¥ -65.88M | ¥ -6.04M |
| Investing Cash Flow | ¥ -92.00M | ¥ -190.67M | ¥ -45.41M | ¥ -306.96M | ¥ -63.32M |
| Financing Cash Flow | ¥ 356.00M | ¥ 466.68M | ¥ -1.87M | ¥ -1.83M | ¥ -10.20M |