| Sep 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 577.40M | ¥ 720.94M | ¥ 510.55M | ¥ 293.49M | ¥ 71.53M |
| Gross Profit | ¥ 1.24M | ¥ -126.00K | ¥ 53.05M | ¥ 27.92M | ¥ 946.64K |
| Operating Income | ¥ -77.36M | ¥ -11.43M | ¥ -90.03M | ¥ -1.67M | ¥ -21.54M |
| EBITDA | ¥ -90.90M | ¥ -82.19M | ¥ -89.23M | ¥ -5.16M | ¥ -20.06M |
| Net Income | ¥ -102.14M | ¥ -76.96M | ¥ -14.34M | ¥ -59.36M | ¥ -88.75M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 13.72M | ¥ 1.05M | ¥ 635.00K | ¥ 1.81M | ¥ 27.88M |
| Total Assets | ¥ 264.21M | ¥ 38.01M | ¥ 121.50M | ¥ 110.01M | ¥ 177.87M |
| Total Debt | ¥ 31.26M | ¥ 6.88M | ¥ 15.54M | ¥ 10.55M | ¥ 83.08M |
| Net Debt | ¥ 17.54M | ¥ 5.83M | ¥ 11.74M | ¥ 6.62M | ¥ 55.20M |
| Total Liabilities | ¥ 72.73M | ¥ 11.77M | ¥ 19.26M | ¥ 103.54M | ¥ 128.31M |
| Stockholders' Equity | ¥ 189.80M | ¥ 25.55M | ¥ 96.94M | ¥ 1.05M | ¥ 50.86M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -15.05M | ¥ -19.68M | ¥ -60.85M | ¥ -15.48M | ¥ -9.40M |
| Operating Cash Flow | ¥ -12.34M | ¥ -15.48M | ¥ -60.35M | ¥ -15.45M | ¥ -8.12M |
| Investing Cash Flow | ¥ 220.72K | ¥ -2.59M | ¥ 18.54M | ¥ -10.49M | ¥ -1.28M |
| Financing Cash Flow | ¥ 23.79M | ¥ 18.98M | ¥ 42.80M | ¥ 2.27M | ¥ 24.40M |