| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 276.31M | ¥ 158.22M | ¥ 173.86M | ¥ 145.70M | ¥ 30.80M |
| Gross Profit | ¥ 118.91M | ¥ 77.32M | ¥ 88.22M | ¥ 58.76M | ¥ 9.04M |
| Operating Income | ¥ -241.71M | ¥ -459.28M | ¥ -789.61M | ¥ -855.88M | ¥ -759.08M |
| EBITDA | ¥ -161.95M | ¥ -381.58M | ¥ -655.75M | ¥ -752.27M | ¥ -738.70M |
| Net Income | ¥ -540.92M | ¥ -590.62M | ¥ -768.00M | ¥ -846.13M | ¥ -702.33M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 503.28M | ¥ 762.53M | ¥ 1.01B | ¥ 1.39B | ¥ 1.84B |
| Total Assets | ¥ 987.32M | ¥ 1.68B | ¥ 2.15B | ¥ 2.79B | ¥ 3.12B |
| Total Debt | ¥ 262.67M | ¥ 422.40M | ¥ 318.80M | ¥ 279.13M | ¥ 147.03M |
| Net Debt | ¥ -240.61M | ¥ -334.97M | ¥ -687.11M | ¥ -1.10B | ¥ -1.69B |
| Total Liabilities | ¥ 430.82M | ¥ 511.20M | ¥ 462.26M | ¥ 437.06M | ¥ 325.75M |
| Stockholders' Equity | ¥ 556.50M | ¥ 1.17B | ¥ 1.68B | ¥ 2.35B | ¥ 2.79B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -78.46M | ¥ -348.87M | ¥ -413.00M | ¥ -613.60M | ¥ -634.28M |
| Operating Cash Flow | ¥ -76.85M | ¥ -333.44M | ¥ -398.42M | ¥ -536.72M | ¥ -561.20M |
| Investing Cash Flow | ¥ -1.49M | ¥ -15.43M | ¥ 9.90M | ¥ -124.08M | ¥ -137.13M |
| Financing Cash Flow | ¥ -169.81M | ¥ 90.49M | ¥ 275.00K | ¥ 112.35M | ¥ -30.62M |