| Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|
| Income Statement | ||||
| Total Revenue | ¥ 2.46B | ¥ 2.16B | ¥ 1.37B | ¥ 1.01B |
| Gross Profit | ¥ -35.40M | ¥ -150.44M | ¥ -145.91M | ¥ -245.12M |
| Operating Income | ¥ -483.45M | ¥ -593.85M | ¥ -561.64M | ¥ -683.48M |
| EBITDA | ¥ -464.78M | ¥ -654.98M | ¥ -601.38M | ¥ -668.91M |
| Net Income | ¥ -564.18M | ¥ -692.79M | ¥ -626.78M | ¥ -684.63M |
| Balance Sheet | ||||
| Cash & Short-Term Investments | ¥ 1.02B | ¥ 619.75M | ¥ 557.84M | ¥ 90.31M |
| Total Assets | ¥ 1.38B | ¥ 923.04M | ¥ 767.54M | ¥ 188.48M |
| Total Debt | ¥ 38.88M | ¥ 68.96M | ¥ 57.78M | ¥ 35.67M |
| Net Debt | ¥ -977.74M | ¥ -543.90M | ¥ -495.88M | ¥ -51.31M |
| Total Liabilities | ¥ 272.34M | ¥ 2.35B | ¥ 1.52B | ¥ 340.22M |
| Stockholders' Equity | ¥ 1.11B | ¥ -1.43B | ¥ -749.64M | ¥ -151.74M |
| Cash Flow | ||||
| Free Cash Flow | ¥ -537.18M | ¥ -624.81M | ¥ -715.69M | ¥ -463.99M |
| Operating Cash Flow | ¥ -529.88M | ¥ -583.13M | ¥ -665.82M | ¥ -442.98M |
| Investing Cash Flow | ¥ 13.14M | ¥ -27.19M | ¥ -37.61M | ¥ -10.16M |
| Financing Cash Flow | ¥ 906.96M | ¥ 673.01M | ¥ 1.16B | ¥ 4.53M |