| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 39.42M | ¥ 0.00 | ¥ 0.00 | ¥ 25.81M | ¥ 0.00 |
| Gross Profit | ¥ 14.75M | ¥ -96.57M | ¥ -94.81M | ¥ 25.81M | ¥ -45.07M |
| Operating Income | ¥ -808.19M | ¥ -767.65M | ¥ -881.30M | ¥ -573.90M | ¥ -327.05M |
| EBITDA | ¥ -686.61M | ¥ -717.64M | ¥ -748.73M | ¥ -4.67B | ¥ -316.40M |
| Net Income | ¥ -798.13M | ¥ -747.79M | ¥ -892.25M | ¥ -4.74B | ¥ -1.06B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.48B | ¥ 1.85B | ¥ 2.27B | ¥ 3.01B | ¥ 1.04B |
| Total Assets | ¥ 1.67B | ¥ 2.26B | ¥ 2.76B | ¥ 3.51B | ¥ 1.25B |
| Total Debt | ¥ 166.42M | ¥ 85.22M | ¥ 119.44M | ¥ 338.05M | ¥ 100.26M |
| Net Debt | ¥ -1.31B | ¥ -1.76B | ¥ -2.15B | ¥ -353.24M | ¥ -942.71M |
| Total Liabilities | ¥ 616.33M | ¥ 455.51M | ¥ 289.64M | ¥ 508.98M | ¥ 2.93B |
| Stockholders' Equity | ¥ 1.06B | ¥ 1.80B | ¥ 2.47B | ¥ 3.00B | ¥ -1.68B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -429.26M | ¥ -464.48M | ¥ -781.66M | ¥ -690.77M | ¥ -313.88M |
| Operating Cash Flow | ¥ -409.69M | ¥ -454.94M | ¥ -643.05M | ¥ -512.32M | ¥ -295.15M |
| Investing Cash Flow | ¥ 12.52M | ¥ 39.25M | ¥ 2.39B | ¥ -2.47B | ¥ -6.90M |
| Financing Cash Flow | ¥ 18.46M | ¥ -22.14M | ¥ -236.51M | ¥ 2.67B | ¥ 1.30B |