| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 139.44M | ¥ 156.08M | ¥ 207.66M | ¥ 206.52M | ¥ 323.51M |
| Gross Profit | ¥ 68.22M | ¥ 81.12M | ¥ 101.31M | ¥ 81.36M | ¥ 194.61M |
| Operating Income | ¥ -104.52M | ¥ -122.31M | ¥ -125.03M | ¥ -208.23M | ¥ -127.83M |
| EBITDA | ¥ -79.73M | ¥ -77.18M | ¥ -76.87M | ¥ -153.25M | ¥ -45.61M |
| Net Income | ¥ -93.44M | ¥ -109.41M | ¥ -142.52M | ¥ -252.18M | ¥ -151.81M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 331.23M | ¥ 333.49M | ¥ 475.18M | ¥ 496.79M | ¥ 556.83M |
| Total Assets | ¥ 1.10B | ¥ 1.16B | ¥ 1.32B | ¥ 1.47B | ¥ 1.75B |
| Total Debt | ¥ 22.24M | ¥ 9.33M | ¥ 10.82M | ¥ 11.73M | ¥ 27.66M |
| Net Debt | ¥ -60.61M | ¥ -91.49M | ¥ -215.53M | ¥ -251.88M | ¥ -100.34M |
| Total Liabilities | ¥ 212.82M | ¥ 190.02M | ¥ 193.61M | ¥ 200.35M | ¥ 258.13M |
| Stockholders' Equity | ¥ 891.52M | ¥ 971.06M | ¥ 1.13B | ¥ 1.26B | ¥ 1.49B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -17.73M | ¥ -24.30M | ¥ -12.62M | ¥ -47.38M | ¥ -104.45M |
| Operating Cash Flow | ¥ -15.05M | ¥ -24.30M | ¥ -8.59M | ¥ -31.52M | ¥ -72.61M |
| Investing Cash Flow | ¥ -191.90K | ¥ -31.20M | ¥ -17.80M | ¥ 191.47M | ¥ -24.68M |
| Financing Cash Flow | ¥ 2.65M | ¥ -66.60M | ¥ -9.55M | ¥ -23.42M | ¥ -47.60M |