| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 262.61M | ¥ 407.20M | ¥ 463.84M | ¥ 481.36M | ¥ 243.72M |
| Gross Profit | ¥ 44.78M | ¥ 240.15M | ¥ 304.30M | ¥ 278.38M | ¥ 136.89M |
| Operating Income | ¥ -421.42M | ¥ -91.69M | ¥ -605.57M | ¥ -912.15M | ¥ -1.83B |
| EBITDA | ¥ -378.58M | ¥ -76.43M | ¥ -297.23M | ¥ -849.66M | ¥ -1.90B |
| Net Income | ¥ -425.69M | ¥ -91.21M | ¥ -367.23M | ¥ -902.68M | ¥ -1.92B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 919.09M | ¥ 672.94M | ¥ 1.05B | ¥ 1.04B | ¥ 1.73B |
| Total Assets | ¥ 1.36B | ¥ 1.39B | ¥ 1.66B | ¥ 1.64B | ¥ 2.27B |
| Total Debt | ¥ 348.67M | ¥ 355.97M | ¥ 363.45M | ¥ 286.29M | ¥ 174.20M |
| Net Debt | ¥ -405.36M | ¥ -31.96M | ¥ -633.22M | ¥ -272.39M | ¥ -568.53M |
| Total Liabilities | ¥ 741.60M | ¥ 1.03B | ¥ 1.21B | ¥ 1.19B | ¥ 1.06B |
| Stockholders' Equity | ¥ 617.03M | ¥ 363.87M | ¥ 456.83M | ¥ 449.33M | ¥ 1.21B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -327.75M | ¥ -343.18M | ¥ -653.89M | ¥ -714.29M | ¥ -1.63B |
| Operating Cash Flow | ¥ -327.75M | ¥ -343.18M | ¥ -588.84M | ¥ -612.47M | ¥ -1.48B |
| Investing Cash Flow | ¥ 133.99M | ¥ -247.68M | ¥ 619.61M | ¥ 365.12M | ¥ -826.55M |
| Financing Cash Flow | ¥ 577.78M | ¥ -12.90M | ¥ 388.36M | ¥ 28.47M | ¥ 92.30M |