| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 105.34M | ¥ 91.95M | ¥ 67.31M | ¥ 160.13M | ¥ 28.77M |
| Gross Profit | ¥ 86.83M | ¥ 74.17M | ¥ 55.01M | ¥ 132.00M | ¥ 24.19M |
| Operating Income | ¥ -238.91M | ¥ -364.74M | ¥ -691.45M | ¥ -878.93M | ¥ -618.24M |
| EBITDA | ¥ -221.25M | ¥ -348.82M | ¥ -550.31M | ¥ -866.06M | ¥ -614.32M |
| Net Income | ¥ -239.13M | ¥ -319.25M | ¥ -581.18M | ¥ -601.49M | ¥ -655.53M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 734.29M | ¥ 900.24M | ¥ 1.19B | ¥ 1.79B | ¥ 2.37B |
| Total Assets | ¥ 1.26B | ¥ 1.34B | ¥ 1.62B | ¥ 2.14B | ¥ 2.56B |
| Total Debt | ¥ 257.51M | ¥ 249.44M | ¥ 201.02M | ¥ 57.95M | ¥ 14.81M |
| Net Debt | ¥ -476.67M | ¥ -650.70M | ¥ -986.68M | ¥ -1.73B | ¥ -2.26B |
| Total Liabilities | ¥ 614.86M | ¥ 493.93M | ¥ 471.20M | ¥ 428.84M | ¥ 163.29M |
| Stockholders' Equity | ¥ 642.70M | ¥ 850.80M | ¥ 1.15B | ¥ 1.71B | ¥ 2.39B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -178.86M | ¥ -382.57M | ¥ -778.87M | ¥ -665.56M | ¥ -581.04M |
| Operating Cash Flow | ¥ -127.51M | ¥ -321.96M | ¥ -665.77M | ¥ -572.18M | ¥ -557.65M |
| Investing Cash Flow | ¥ 116.16M | ¥ 345.24M | ¥ 587.07M | ¥ -208.16M | ¥ -103.88M |
| Financing Cash Flow | ¥ -3.19M | ¥ 45.17M | ¥ 131.84M | ¥ -20.73M | ¥ -81.29M |