| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 783.53M | ¥ 417.31M | ¥ 246.37M | ¥ 158.96M | ¥ 56.15M |
| Gross Profit | ¥ 343.08M | ¥ 225.06M | ¥ 144.37M | ¥ 102.92M | ¥ 36.94M |
| Operating Income | ¥ -156.06M | ¥ -306.43M | ¥ -402.15M | ¥ -455.86M | ¥ -385.20M |
| EBITDA | ¥ -147.56M | ¥ -188.03M | ¥ -320.62M | ¥ -359.98M | ¥ -249.81M |
| Net Income | ¥ -154.71M | ¥ -268.27M | ¥ -379.79M | ¥ -402.64M | ¥ -259.99M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 402.63M | ¥ 769.21M | ¥ 1.05B | ¥ 1.29B | ¥ 1.77B |
| Total Assets | ¥ 4.09B | ¥ 3.97B | ¥ 3.27B | ¥ 3.04B | ¥ 3.33B |
| Total Debt | ¥ 187.62M | ¥ 25.78M | ¥ 137.98M | ¥ 29.58M | ¥ 11.21M |
| Net Debt | ¥ -215.02M | ¥ -703.42M | ¥ -704.86M | ¥ -1.14B | ¥ -1.11B |
| Total Liabilities | ¥ 410.38M | ¥ 200.19M | ¥ 351.03M | ¥ 295.04M | ¥ 222.88M |
| Stockholders' Equity | ¥ 3.68B | ¥ 3.77B | ¥ 2.92B | ¥ 2.75B | ¥ 3.11B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -358.65M | ¥ -408.97M | ¥ -539.79M | ¥ -510.66M | ¥ -861.66M |
| Operating Cash Flow | ¥ -105.29M | ¥ -178.83M | ¥ -177.93M | ¥ -200.66M | ¥ -196.85M |
| Investing Cash Flow | ¥ -361.46M | ¥ 275.91M | ¥ -259.78M | ¥ 229.15M | ¥ -1.35B |
| Financing Cash Flow | ¥ 118.04M | ¥ -213.79M | ¥ 108.66M | ¥ -9.22M | ¥ 668.85M |