| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.33B | ¥ 3.29B | ¥ 2.78B | ¥ 2.40B | ¥ 1.76B |
| Gross Profit | ¥ 804.68M | ¥ 1.07B | ¥ 791.94M | ¥ 436.46M | ¥ 476.82M |
| Operating Income | ¥ -75.89M | ¥ 44.16M | ¥ -145.54M | ¥ -187.53M | ¥ 123.16M |
| EBITDA | ¥ -234.74M | ¥ 142.01M | ¥ -118.86M | ¥ -169.74M | ¥ 111.32M |
| Net Income | ¥ -527.90M | ¥ 112.51M | ¥ -280.16M | ¥ -209.02M | ¥ 143.87M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 530.76M | ¥ 740.03M | ¥ 611.46M | ¥ 847.45M | ¥ 875.25M |
| Total Assets | ¥ 1.71B | ¥ 1.92B | ¥ 1.43B | ¥ 1.50B | ¥ 1.27B |
| Total Debt | ¥ 1.18B | ¥ 650.36M | ¥ 666.38M | ¥ 568.33M | ¥ 211.88M |
| Net Debt | ¥ 652.89M | ¥ -89.68M | ¥ 54.92M | ¥ -279.12M | ¥ -663.37M |
| Total Liabilities | ¥ 1.81B | ¥ 1.51B | ¥ 1.22B | ¥ 1.02B | ¥ 521.77M |
| Stockholders' Equity | ¥ -95.94M | ¥ 415.36M | ¥ 172.91M | ¥ 444.72M | ¥ 751.85M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 10.99M | ¥ 291.78M | ¥ -156.97M | ¥ -282.18M | ¥ 158.17M |
| Operating Cash Flow | ¥ 20.25M | ¥ 312.70M | ¥ -121.69M | ¥ -251.89M | ¥ 162.29M |
| Investing Cash Flow | ¥ -297.18M | ¥ -224.47M | ¥ -214.25M | ¥ 19.80M | ¥ -8.79M |
| Financing Cash Flow | ¥ 70.39M | ¥ 41.59M | ¥ 104.27M | ¥ 204.23M | ¥ 467.51M |