| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 7.24M | ¥ 11.26M | ¥ 53.85M | ¥ 101.89M | ¥ 50.24M |
| Gross Profit | ¥ -40.75M | ¥ 4.00M | ¥ 14.40M | ¥ 19.89M | ¥ 9.37M |
| Operating Income | ¥ -195.54M | ¥ -280.55M | ¥ -486.52M | ¥ -442.34M | ¥ -481.86M |
| EBITDA | ¥ -153.11M | ¥ -233.12M | ¥ -393.01M | ¥ -334.09M | ¥ -1.65B |
| Net Income | ¥ -198.45M | ¥ -290.29M | ¥ -462.57M | ¥ -406.75M | ¥ -1.72B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 14.15M | ¥ 169.42M | ¥ 546.03M | ¥ 895.45M | ¥ 1.22B |
| Total Assets | ¥ 925.23M | ¥ 1.20B | ¥ 1.69B | ¥ 2.13B | ¥ 2.54B |
| Total Debt | ¥ 126.26M | ¥ 250.61M | ¥ 409.63M | ¥ 411.46M | ¥ 364.71M |
| Net Debt | ¥ 112.11M | ¥ 81.18M | ¥ -136.40M | ¥ -483.99M | ¥ -857.32M |
| Total Liabilities | ¥ 306.87M | ¥ 448.64M | ¥ 665.67M | ¥ 660.64M | ¥ 579.39M |
| Stockholders' Equity | ¥ 618.36M | ¥ 751.64M | ¥ 1.03B | ¥ 1.47B | ¥ 1.97B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -142.97M | ¥ -216.15M | ¥ -373.80M | ¥ -318.03M | ¥ -457.84M |
| Operating Cash Flow | ¥ -135.67M | ¥ -213.83M | ¥ -358.04M | ¥ -295.81M | ¥ -384.50M |
| Investing Cash Flow | ¥ 55.48M | ¥ 14.28M | ¥ 57.47M | ¥ -102.61M | ¥ -69.77M |
| Financing Cash Flow | ¥ -74.93M | ¥ -178.06M | ¥ -47.20M | ¥ 26.72M | ¥ 879.71M |