| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 480.18M | ¥ 255.89M | ¥ 76.61M | ¥ 17.60M | ¥ 0.00 |
| Gross Profit | ¥ 273.10M | ¥ 124.72M | ¥ 37.37M | ¥ 7.69M | ¥ 0.00 |
| Operating Income | ¥ -141.13M | ¥ -352.64M | ¥ -289.09M | ¥ -267.12M | ¥ -320.52M |
| EBITDA | ¥ -109.50M | ¥ -345.36M | ¥ -167.09M | ¥ -168.06M | ¥ -309.69M |
| Net Income | ¥ 1.08B | ¥ -250.14M | ¥ -211.23M | ¥ -203.77M | ¥ -330.95M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.09B | ¥ 1.14B | ¥ 1.46B | ¥ 490.63M | ¥ 675.24M |
| Total Assets | ¥ 1.47B | ¥ 1.53B | ¥ 1.73B | ¥ 1.12B | ¥ 903.55M |
| Total Debt | ¥ 301.80M | ¥ 300.18M | ¥ 167.75M | ¥ 97.58M | ¥ 71.53M |
| Net Debt | ¥ -790.95M | ¥ -839.57M | ¥ -1.29B | ¥ -393.05M | ¥ -603.71M |
| Total Liabilities | ¥ 463.48M | ¥ 1.66B | ¥ 1.62B | ¥ 841.92M | ¥ 453.22M |
| Stockholders' Equity | ¥ 1.01B | ¥ -135.47M | ¥ 101.15M | ¥ 279.58M | ¥ 450.33M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -59.70M | ¥ -421.83M | ¥ 879.52M | ¥ -257.58M | ¥ -339.87M |
| Operating Cash Flow | ¥ -52.15M | ¥ -417.97M | ¥ 889.37M | ¥ -230.11M | ¥ -272.98M |
| Investing Cash Flow | ¥ -654.00K | ¥ 10.04M | ¥ 8.08M | ¥ -4.75M | ¥ -68.22M |
| Financing Cash Flow | ¥ 9.10M | ¥ 83.72M | ¥ 69.07M | ¥ 21.48M | ¥ -6.13M |