| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 48.69M | ¥ 85.10M | ¥ 102.87M | ¥ 78.97M | ¥ 31.16M |
| Gross Profit | ¥ 35.68M | ¥ 54.30M | ¥ 64.16M | ¥ 48.89M | ¥ 18.78M |
| Operating Income | ¥ -90.30M | ¥ -340.51M | ¥ -366.55M | ¥ -457.97M | ¥ -655.15M |
| EBITDA | ¥ -78.47M | ¥ -328.69M | ¥ -341.43M | ¥ -454.63M | ¥ -1.06B |
| Net Income | ¥ 14.43M | ¥ -442.62M | ¥ -378.84M | ¥ -483.48M | ¥ -1.08B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 66.65M | ¥ 10.50M | ¥ 137.49M | ¥ 451.16M | ¥ 745.82M |
| Total Assets | ¥ 165.46M | ¥ 116.81M | ¥ 395.36M | ¥ 702.04M | ¥ 892.52M |
| Total Debt | ¥ 16.09M | ¥ 135.78M | ¥ 141.93M | ¥ 155.28M | ¥ 52.10M |
| Net Debt | ¥ -50.56M | ¥ 125.28M | ¥ 17.03M | ¥ -295.88M | ¥ -693.71M |
| Total Liabilities | ¥ 507.36M | ¥ 591.30M | ¥ 435.15M | ¥ 393.49M | ¥ 199.13M |
| Stockholders' Equity | ¥ -341.90M | ¥ -474.49M | ¥ -39.79M | ¥ 308.56M | ¥ 693.39M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -38.22M | ¥ -122.50M | ¥ -319.09M | ¥ -315.76M | ¥ -592.40M |
| Operating Cash Flow | ¥ -38.21M | ¥ -122.39M | ¥ -278.23M | ¥ -280.98M | ¥ -587.07M |
| Investing Cash Flow | ¥ 1.23M | ¥ 13.93M | ¥ -26.86M | ¥ -34.79M | ¥ 126.09M |
| Financing Cash Flow | ¥ 92.47M | ¥ -18.57M | ¥ -28.02M | ¥ -20.70M | ¥ 854.31M |