| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 374.75M | ¥ 209.84M | ¥ 71.48M | ¥ 324.34M | ¥ 243.74M |
| Gross Profit | ¥ 181.86M | ¥ 192.24M | ¥ 70.17M | ¥ 299.77M | ¥ 196.48M |
| Operating Income | ¥ 47.38M | ¥ -227.07M | ¥ -527.53M | ¥ -325.86M | ¥ -252.63M |
| EBITDA | ¥ 82.83M | ¥ -185.82M | ¥ -486.24M | ¥ -262.47M | ¥ -182.67M |
| Net Income | ¥ 47.65M | ¥ -263.86M | ¥ -541.04M | ¥ -375.68M | ¥ -278.75M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 812.41M | ¥ 218.66M | ¥ 1.01B | ¥ 954.52M | ¥ 414.01M |
| Total Assets | ¥ 1.86B | ¥ 1.44B | ¥ 2.51B | ¥ 5.28B | ¥ 4.04B |
| Total Debt | ¥ 58.82M | ¥ 17.35M | ¥ 139.75M | ¥ 275.18M | ¥ 757.18M |
| Net Debt | ¥ -753.59M | ¥ -201.31M | ¥ -869.41M | ¥ -679.34M | ¥ 343.18M |
| Total Liabilities | ¥ 579.37M | ¥ 1.05B | ¥ 1.85B | ¥ 4.09B | ¥ 3.88B |
| Stockholders' Equity | ¥ 1.29B | ¥ 411.74M | ¥ 672.10M | ¥ 1.19B | ¥ 169.27M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -322.81M | ¥ -686.40M | ¥ 169.23M | ¥ -461.98M | ¥ -51.46M |
| Operating Cash Flow | ¥ -319.76M | ¥ -686.40M | ¥ 171.07M | ¥ -415.34M | ¥ -42.13M |
| Investing Cash Flow | ¥ 3.19M | ¥ 6.30M | ¥ 14.96M | ¥ -104.32M | ¥ -8.60M |
| Financing Cash Flow | ¥ 695.90M | ¥ -80.94M | ¥ -124.50M | ¥ 1.06B | ¥ 251.18M |