| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 0.00 | ¥ 2.03M | ¥ 1.36M | ¥ 4.03M | ¥ 26.66M |
| Gross Profit | ¥ 0.00 | ¥ 543.00K | ¥ 422.00K | ¥ 4.03M | ¥ 26.66M |
| Operating Income | ¥ -124.70M | ¥ -161.35M | ¥ -229.57M | ¥ -258.93M | ¥ -305.86M |
| EBITDA | ¥ -124.70M | ¥ -142.79M | ¥ -200.46M | ¥ -244.29M | ¥ -296.43M |
| Net Income | ¥ -102.27M | ¥ -185.14M | ¥ -243.11M | ¥ -284.16M | ¥ -288.19M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 382.40M | ¥ 106.88M | ¥ 234.66M | ¥ 376.19M | ¥ 589.53M |
| Total Assets | ¥ 908.50M | ¥ 753.10M | ¥ 847.79M | ¥ 1.01B | ¥ 1.04B |
| Total Debt | ¥ 338.64M | ¥ 482.27M | ¥ 450.81M | ¥ 357.18M | ¥ 275.46M |
| Net Debt | ¥ 4.97M | ¥ 420.37M | ¥ 247.14M | ¥ 11.47M | ¥ -287.52M |
| Total Liabilities | ¥ 400.41M | ¥ 560.19M | ¥ 552.20M | ¥ 498.77M | ¥ 361.43M |
| Stockholders' Equity | ¥ 508.10M | ¥ 192.91M | ¥ 295.58M | ¥ 509.57M | ¥ 680.23M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -95.78M | ¥ -172.30M | ¥ -237.74M | ¥ -413.29M | ¥ -345.30M |
| Operating Cash Flow | ¥ -70.48M | ¥ -130.80M | ¥ -133.85M | ¥ -300.54M | ¥ -147.06M |
| Investing Cash Flow | ¥ 16.25M | ¥ -94.48M | ¥ -96.92M | ¥ -81.36M | ¥ -137.70M |
| Financing Cash Flow | ¥ 329.39M | ¥ 73.27M | ¥ 82.27M | ¥ 102.28M | ¥ 57.52M |