| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 269.32M | ¥ 211.48M | ¥ 651.53M | ¥ 771.14M | ¥ 68.58M |
| Gross Profit | ¥ -84.32M | ¥ -240.78M | ¥ 230.29M | ¥ 440.83M | ¥ 5.79M |
| Operating Income | ¥ -227.13M | ¥ -410.88M | ¥ 42.94M | ¥ 282.38M | ¥ -38.89M |
| EBITDA | ¥ -143.33M | ¥ -330.11M | ¥ 76.87M | ¥ 285.16M | ¥ -34.11M |
| Net Income | ¥ -249.75M | ¥ -414.15M | ¥ 69.88M | ¥ 308.44M | ¥ -32.95M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 96.49M | ¥ 96.15M | ¥ 105.65M | ¥ 421.67M | ¥ 69.50M |
| Total Assets | ¥ 463.01M | ¥ 493.30M | ¥ 690.00M | ¥ 884.74M | ¥ 158.76M |
| Total Debt | ¥ 94.99M | ¥ 1.43M | ¥ 3.75M | ¥ 4.88M | ¥ 9.90M |
| Net Debt | ¥ -1.50M | ¥ -94.73M | ¥ -100.85M | ¥ -419.11M | ¥ -54.11M |
| Total Liabilities | ¥ 196.76M | ¥ 145.11M | ¥ 77.86M | ¥ 341.44M | ¥ 92.50M |
| Stockholders' Equity | ¥ 266.25M | ¥ 348.19M | ¥ 607.67M | ¥ 543.31M | ¥ 66.26M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -218.57M | ¥ -126.93M | ¥ -1.82B | ¥ 196.23M | ¥ 50.69M |
| Operating Cash Flow | ¥ -199.26M | ¥ -123.62M | ¥ -1.73B | ¥ 201.86M | ¥ 52.75M |
| Investing Cash Flow | ¥ 60.97M | ¥ 39.63M | ¥ -30.86M | ¥ 846.22K | ¥ -46.87M |
| Financing Cash Flow | ¥ 139.75M | ¥ 90.00M | ¥ -371.93M | ¥ 138.93M | ¥ -118.59M |