| Dec 25 | Dec 24 | Dec 23 | |
|---|---|---|---|
| Income Statement | |||
| Total Revenue | ¥ 128.11M | ¥ 0.00 | ¥ 0.00 |
| Gross Profit | ¥ 104.43M | ¥ 0.00 | ¥ 0.00 |
| Operating Income | ¥ -333.90M | ¥ 0.00 | ¥ 0.00 |
| EBITDA | ¥ -324.30M | ¥ -156.89M | ¥ -711.42M |
| Net Income | ¥ -332.53M | ¥ -174.69M | ¥ -733.38M |
| Balance Sheet | |||
| Cash & Short-Term Investments | ¥ 1.21B | ¥ 796.88M | ¥ 945.34M |
| Total Assets | ¥ 1.57B | ¥ 934.80M | ¥ 1.11B |
| Total Debt | ¥ 166.33M | ¥ 9.90M | ¥ 46.59M |
| Net Debt | ¥ -803.41M | ¥ -516.64M | ¥ -361.08M |
| Total Liabilities | ¥ 517.84M | ¥ 138.33M | ¥ 400.24M |
| Stockholders' Equity | ¥ 1.05B | ¥ 796.47M | ¥ 705.13M |
| Cash Flow | |||
| Free Cash Flow | ¥ -317.57M | ¥ -166.95M | ¥ -176.79M |
| Operating Cash Flow | ¥ -295.54M | ¥ -162.62M | ¥ -164.60M |
| Investing Cash Flow | ¥ 22.63M | ¥ 275.95M | ¥ -157.21M |
| Financing Cash Flow | ¥ 722.37M | ¥ 254.84M | ¥ 351.71M |