| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.04M | ¥ 1.17B | ¥ 1.38B | ¥ 1.40B | ¥ 1.24B |
| Gross Profit | ¥ 229.00K | ¥ 423.70M | ¥ 624.35M | ¥ 671.43M | ¥ 440.60M |
| Operating Income | ¥ -39.98M | ¥ -506.37M | ¥ 13.45M | ¥ -26.35M | ¥ -396.65M |
| EBITDA | ¥ -36.22M | ¥ -374.99M | ¥ 182.54M | ¥ 188.01M | ¥ -171.54M |
| Net Income | ¥ 1.72B | ¥ -586.54M | ¥ 8.93M | ¥ 83.52M | ¥ -474.55M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 53.45M | ¥ 15.30M | ¥ 220.99M | ¥ 198.53M | ¥ 430.02M |
| Total Assets | ¥ 106.56M | ¥ 100.62M | ¥ 1.02B | ¥ 1.34B | ¥ 1.64B |
| Total Debt | ¥ 0.00 | ¥ 223.20M | ¥ 219.64M | ¥ 287.69M | ¥ 542.51M |
| Net Debt | ¥ -53.45M | ¥ 207.90M | ¥ -1.04M | ¥ 89.17M | ¥ 118.75M |
| Total Liabilities | ¥ 3.82M | ¥ 1.90B | ¥ 2.52B | ¥ 2.84B | ¥ 3.23B |
| Stockholders' Equity | ¥ 102.74M | ¥ -1.80B | ¥ -1.50B | ¥ -1.50B | ¥ -1.58B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -264.37M | ¥ -187.01M | ¥ -153.64M | ¥ -56.93M | ¥ -38.30M |
| Operating Cash Flow | ¥ -188.10M | ¥ -121.45M | ¥ -118.94M | ¥ -27.53M | ¥ 8.61M |
| Investing Cash Flow | ¥ -76.45M | ¥ -91.04M | ¥ 72.05M | ¥ -22.71M | ¥ 33.69M |
| Financing Cash Flow | ¥ 139.53M | ¥ 10.84M | ¥ -35.78M | ¥ -2.10M | ¥ 23.24M |