| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 521.11M | ¥ 573.57M | ¥ 571.02M | ¥ 593.63M | ¥ 752.69M |
| Gross Profit | ¥ 138.00M | ¥ 210.85M | ¥ 204.65M | ¥ 226.30M | ¥ 271.93M |
| Operating Income | ¥ -238.97M | ¥ -197.84M | ¥ -436.55M | ¥ -974.14M | ¥ -911.55M |
| EBITDA | ¥ -222.84M | ¥ -131.04M | ¥ -399.65M | ¥ -953.10M | ¥ -882.46M |
| Net Income | ¥ -232.83M | ¥ -142.76M | ¥ -409.72M | ¥ -974.90M | ¥ -903.86M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 924.03M | ¥ 1.15B | ¥ 1.35B | ¥ 1.85B | ¥ 2.39B |
| Total Assets | ¥ 1.38B | ¥ 1.58B | ¥ 1.78B | ¥ 2.31B | ¥ 3.03B |
| Total Debt | ¥ 11.89M | ¥ 10.57M | ¥ 12.46M | ¥ 16.61M | ¥ 13.50M |
| Net Debt | ¥ -340.58M | ¥ -629.54M | ¥ -365.48M | ¥ -510.13M | ¥ -642.67M |
| Total Liabilities | ¥ 544.68M | ¥ 513.80M | ¥ 589.05M | ¥ 753.15M | ¥ 720.97M |
| Stockholders' Equity | ¥ 841.92M | ¥ 1.07B | ¥ 1.20B | ¥ 1.56B | ¥ 2.31B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -225.49M | ¥ -183.46M | ¥ -517.96M | ¥ -574.08M | ¥ -246.74M |
| Operating Cash Flow | ¥ -224.72M | ¥ -180.24M | ¥ -516.20M | ¥ -567.27M | ¥ -238.08M |
| Investing Cash Flow | ¥ -78.01M | ¥ 460.23M | ¥ 351.29M | ¥ 351.63M | ¥ -1.81B |
| Financing Cash Flow | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ -52.77M | ¥ 2.44B |