| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 65.75M | ¥ 119.51M | ¥ 187.97M | ¥ 132.01M | ¥ 502.93M |
| Gross Profit | ¥ 2.90M | ¥ 27.85M | ¥ 69.46M | ¥ 2.00M | ¥ 99.66M |
| Operating Income | ¥ -44.01M | ¥ -111.72M | ¥ -76.78M | ¥ -204.35M | ¥ -85.88M |
| EBITDA | ¥ -60.25M | ¥ -119.48M | ¥ 17.89M | ¥ -226.94M | ¥ -86.11M |
| Net Income | ¥ -87.15M | ¥ -87.66M | ¥ -24.73M | ¥ -199.68M | ¥ -121.51M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 4.38M | ¥ 4.00M | ¥ 14.96M | ¥ 59.90M | ¥ 39.61M |
| Total Assets | ¥ 139.73M | ¥ 197.35M | ¥ 283.98M | ¥ 366.90M | ¥ 374.88M |
| Total Debt | ¥ 272.84M | ¥ 311.00M | ¥ 241.30M | ¥ 177.25M | ¥ 159.59M |
| Net Debt | ¥ 268.46M | ¥ 307.00M | ¥ 236.55M | ¥ 169.66M | ¥ 146.11M |
| Total Liabilities | ¥ 435.27M | ¥ 432.07M | ¥ 436.51M | ¥ 498.36M | ¥ 426.05M |
| Stockholders' Equity | ¥ -293.56M | ¥ -233.79M | ¥ -146.25M | ¥ -127.02M | ¥ -49.54M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -10.95M | ¥ -39.58M | ¥ -19.51M | ¥ -154.14M | ¥ 74.39M |
| Operating Cash Flow | ¥ -10.16M | ¥ -38.75M | ¥ -15.51M | ¥ -141.55M | ¥ 76.91M |
| Investing Cash Flow | ¥ -585.44K | ¥ -347.00K | ¥ -15.26M | ¥ 7.90M | ¥ -1.10M |
| Financing Cash Flow | ¥ 11.05M | ¥ 38.40M | ¥ 19.02M | ¥ 122.79M | ¥ -96.66M |