| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 9.40M | ¥ 6.24M | ¥ 1.50M | ¥ 29.43M | ¥ 47.02M |
| Gross Profit | ¥ -28.63M | ¥ -24.47M | ¥ -83.87M | ¥ 2.82M | ¥ 686.00K |
| Operating Income | ¥ -42.15M | ¥ -53.29M | ¥ -109.49M | ¥ -11.15M | ¥ -5.98M |
| EBITDA | ¥ -40.59M | ¥ -53.12M | ¥ -144.05M | ¥ -10.99M | ¥ -26.30M |
| Net Income | ¥ -123.59M | ¥ -89.24M | ¥ -137.16M | ¥ -73.52M | ¥ -23.54M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 9.23M | ¥ 7.21M | ¥ 4.29M | ¥ 6.76M | ¥ 7.28M |
| Total Assets | ¥ 373.88M | ¥ 544.80M | ¥ 632.69M | ¥ 748.98M | ¥ 883.28M |
| Total Debt | ¥ 28.35M | ¥ 28.91M | ¥ 7.43M | ¥ 5.99M | ¥ 3.51M |
| Net Debt | ¥ 19.13M | ¥ 24.46M | ¥ 3.69M | ¥ -568.00K | ¥ -3.57M |
| Total Liabilities | ¥ 225.23M | ¥ 224.66M | ¥ 209.84M | ¥ 175.63M | ¥ 230.41M |
| Stockholders' Equity | ¥ 215.77M | ¥ 344.67M | ¥ 432.70M | ¥ 573.73M | ¥ 650.95M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -22.16M | ¥ -22.62M | ¥ 7.87M | ¥ -23.19M | ¥ -25.51M |
| Operating Cash Flow | ¥ -20.28M | ¥ -11.37M | ¥ 7.87M | ¥ -23.18M | ¥ -24.82M |
| Investing Cash Flow | ¥ 1.77M | ¥ -5.45M | ¥ 1.82M | ¥ 1.68M | ¥ 32.73M |
| Financing Cash Flow | ¥ 21.51M | ¥ 17.56M | ¥ -12.48M | ¥ 20.99M | ¥ -2.16M |