| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.82B | ¥ 1.33B | ¥ 2.50B | ¥ 4.22B | ¥ 6.17B |
| Gross Profit | ¥ 711.63M | ¥ 512.88M | ¥ 653.70M | ¥ 817.22M | ¥ 1.29B |
| Operating Income | ¥ -204.93M | ¥ -345.04M | ¥ -215.52M | ¥ -417.45M | ¥ 92.73M |
| EBITDA | ¥ -204.93M | ¥ -345.66M | ¥ -142.88M | ¥ -261.43M | ¥ 200.80M |
| Net Income | ¥ -280.92M | ¥ -554.13M | ¥ -220.49M | ¥ -293.37M | ¥ 136.02M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 789.70M | ¥ 815.51M | ¥ 1.03B | ¥ 993.20M | ¥ 1.53B |
| Total Assets | ¥ 3.95B | ¥ 3.86B | ¥ 4.50B | ¥ 5.19B | ¥ 6.08B |
| Total Debt | ¥ 1.59B | ¥ 1.33B | ¥ 1.39B | ¥ 1.70B | ¥ 1.35B |
| Net Debt | ¥ 804.83M | ¥ 521.15M | ¥ 391.76M | ¥ 742.51M | ¥ -160.30M |
| Total Liabilities | ¥ 2.45B | ¥ 2.01B | ¥ 2.00B | ¥ 2.55B | ¥ 3.15B |
| Stockholders' Equity | ¥ 1.50B | ¥ 1.84B | ¥ 2.49B | ¥ 2.63B | ¥ 2.92B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -26.48M | ¥ -25.88M | ¥ 40.92M | ¥ -118.59M | ¥ -377.22M |
| Operating Cash Flow | ¥ -25.69M | ¥ -24.39M | ¥ 42.60M | ¥ -117.11M | ¥ -331.77M |
| Investing Cash Flow | ¥ 1.48M | ¥ -1.58M | ¥ 7.73M | ¥ -6.24M | ¥ -1.06B |
| Financing Cash Flow | ¥ 24.84M | ¥ 477.00K | ¥ -41.68M | ¥ 42.37M | ¥ 646.39M |