| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 |
| Gross Profit | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 |
| Operating Income | ¥ -198.78M | ¥ -230.55M | ¥ -273.93M | ¥ -344.86M | ¥ -347.25M |
| EBITDA | ¥ -148.68M | ¥ -178.83M | ¥ -231.11M | ¥ -324.33M | ¥ -333.99M |
| Net Income | ¥ -186.91M | ¥ -334.82M | ¥ -318.11M | ¥ -354.22M | ¥ -439.05M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 57.49M | ¥ 176.97M | ¥ 79.46M | ¥ 353.34M | ¥ 845.39M |
| Total Assets | ¥ 564.04M | ¥ 846.28M | ¥ 879.44M | ¥ 1.10B | ¥ 1.21B |
| Total Debt | ¥ 384.56M | ¥ 784.01M | ¥ 149.81M | ¥ 111.05M | ¥ 51.06M |
| Net Debt | ¥ 337.60M | ¥ 731.85M | ¥ 91.36M | ¥ -242.29M | ¥ -794.33M |
| Total Liabilities | ¥ 580.50M | ¥ 675.39M | ¥ 373.07M | ¥ 274.51M | ¥ 81.38M |
| Stockholders' Equity | ¥ -13.30M | ¥ 173.62M | ¥ 508.44M | ¥ 822.26M | ¥ 1.13B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -153.81M | ¥ -186.17M | ¥ -277.49M | ¥ -435.89M | ¥ -339.34M |
| Operating Cash Flow | ¥ -125.74M | ¥ -163.63M | ¥ -180.92M | ¥ -254.65M | ¥ -263.67M |
| Investing Cash Flow | ¥ 141.10M | ¥ -116.60M | ¥ 23.38M | ¥ -328.21M | ¥ -204.07M |
| Financing Cash Flow | ¥ -20.59M | ¥ 273.92M | ¥ -36.06M | ¥ -11.00M | ¥ 1.05B |