| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.41M | ¥ 38.42M | ¥ 39.26M | ¥ 0.00 | ¥ 0.00 |
| Gross Profit | ¥ -23.85M | ¥ -672.94M | ¥ 24.24M | ¥ -475.64M | ¥ -66.27M |
| Operating Income | ¥ -247.75M | ¥ -951.21M | ¥ -2.58B | ¥ -2.35B | ¥ -2.24B |
| EBITDA | ¥ -221.24M | ¥ -916.54M | ¥ -45.07M | ¥ -2.37B | ¥ -2.23B |
| Net Income | ¥ -199.78M | ¥ -903.43M | ¥ -138.54M | ¥ -2.45B | ¥ -6.02B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 286.15M | ¥ 427.53M | ¥ 766.26M | ¥ 1.64B | ¥ 2.87B |
| Total Assets | ¥ 458.12M | ¥ 812.74M | ¥ 2.10B | ¥ 4.69B | ¥ 5.35B |
| Total Debt | ¥ 10.62M | ¥ 89.64M | ¥ 334.45M | ¥ 354.37M | ¥ 67.92M |
| Net Debt | ¥ -260.90M | ¥ -311.60M | ¥ -401.41M | ¥ -1.25B | ¥ -2.70B |
| Total Liabilities | ¥ 2.26B | ¥ 2.45B | ¥ 2.83B | ¥ 5.36B | ¥ 4.13B |
| Stockholders' Equity | ¥ -1.80B | ¥ -1.64B | ¥ -732.83M | ¥ -668.14M | ¥ 1.22B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -190.55M | ¥ -290.11M | ¥ -737.05M | ¥ -1.80B | ¥ -998.07M |
| Operating Cash Flow | ¥ -190.52M | ¥ -288.49M | ¥ -727.88M | ¥ -1.69B | ¥ -917.75M |
| Investing Cash Flow | ¥ -11.69K | ¥ 3.17M | ¥ -6.16M | ¥ -37.51M | ¥ 112.12M |
| Financing Cash Flow | ¥ -76.59M | ¥ -51.50M | ¥ -142.41M | ¥ 483.14M | ¥ 3.06B |