| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 65.73B | ¥ 55.62B | ¥ 49.27B | ¥ 36.14B | ¥ 16.26B |
| Gross Profit | ¥ 6.49B | ¥ 3.05B | ¥ 5.14B | ¥ 6.82B | ¥ 1.87B |
| Operating Income | ¥ -21.87B | ¥ -22.66B | ¥ -15.64B | ¥ -4.50B | ¥ -4.61B |
| EBITDA | ¥ -18.50B | ¥ -15.15B | ¥ -10.05B | ¥ -985.36M | ¥ -3.33B |
| Net Income | ¥ -22.66B | ¥ -21.15B | ¥ -14.56B | ¥ -10.57B | ¥ -5.61B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 33.47B | ¥ 49.75B | ¥ 39.06B | ¥ 52.39B | ¥ 42.38B |
| Total Assets | ¥ 107.60B | ¥ 117.38B | ¥ 96.26B | ¥ 82.88B | ¥ 54.64B |
| Total Debt | ¥ 33.77B | ¥ 50.38B | ¥ 23.71B | ¥ 20.10B | ¥ 9.52B |
| Net Debt | ¥ 14.45B | ¥ 17.44B | ¥ 3.82B | ¥ 4.77B | ¥ -28.99B |
| Total Liabilities | ¥ 94.10B | ¥ 91.65B | ¥ 68.62B | ¥ 44.82B | ¥ 27.47B |
| Stockholders' Equity | ¥ 5.97B | ¥ 25.55B | ¥ 23.87B | ¥ 34.71B | ¥ 27.17B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -16.99B | ¥ -15.72B | ¥ -10.84B | ¥ -2.11B | ¥ 823.21M |
| Operating Cash Flow | ¥ -7.85B | ¥ -1.38B | ¥ -3.87B | ¥ 1.97B | ¥ 1.95B |
| Investing Cash Flow | ¥ -4.96B | ¥ -10.89B | ¥ 10.39B | ¥ -39.76B | ¥ -5.07B |
| Financing Cash Flow | ¥ 1.77B | ¥ 27.66B | ¥ -1.62B | ¥ 18.13B | ¥ 41.36B |