| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 694.42M | ¥ 615.48M | ¥ 441.13M | ¥ 250.83M | ¥ 136.53M |
| Gross Profit | ¥ 462.58M | ¥ 433.62M | ¥ 325.37M | ¥ 176.20M | ¥ 95.65M |
| Operating Income | ¥ -209.57M | ¥ -239.34M | ¥ -430.76M | ¥ -442.55M | ¥ -598.80M |
| EBITDA | ¥ -143.48M | ¥ -176.59M | ¥ -348.52M | ¥ -359.90M | ¥ -546.54M |
| Net Income | ¥ -198.03M | ¥ -226.58M | ¥ -392.52M | ¥ -407.81M | ¥ -574.22M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 610.52M | ¥ 712.52M | ¥ 942.92M | ¥ 1.74B | ¥ 2.30B |
| Total Assets | ¥ 2.66B | ¥ 2.69B | ¥ 2.67B | ¥ 3.32B | ¥ 3.16B |
| Total Debt | ¥ 434.22M | ¥ 253.40M | ¥ 221.13M | ¥ 131.88M | ¥ 7.63M |
| Net Debt | ¥ -152.76M | ¥ -413.34M | ¥ -574.63M | ¥ -1.54B | ¥ -2.29B |
| Total Liabilities | ¥ 799.05M | ¥ 644.11M | ¥ 397.88M | ¥ 678.86M | ¥ 144.48M |
| Stockholders' Equity | ¥ 1.85B | ¥ 2.03B | ¥ 2.27B | ¥ 2.64B | ¥ 3.02B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -325.28M | ¥ -285.29M | ¥ -899.67M | ¥ -506.61M | ¥ -506.11M |
| Operating Cash Flow | ¥ -20.89M | ¥ -5.18M | ¥ -583.49M | ¥ -376.20M | ¥ -436.37M |
| Investing Cash Flow | ¥ -317.57M | ¥ -140.38M | ¥ -386.29M | ¥ -463.28M | ¥ -424.75M |
| Financing Cash Flow | ¥ 212.20M | ¥ 10.38M | ¥ 85.11M | ¥ 117.44M | ¥ 741.98M |