| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.88B | ¥ 5.04B | ¥ 2.05B | ¥ 2.61B | ¥ 5.53B |
| Gross Profit | ¥ 1.50B | ¥ 2.70B | ¥ 1.05B | ¥ 471.62M | ¥ 1.07B |
| Operating Income | ¥ -722.18M | ¥ -1.25B | ¥ -771.57M | ¥ -1.03B | ¥ -706.92M |
| EBITDA | ¥ -639.05M | ¥ -1.52B | ¥ -392.32M | ¥ -1.63B | ¥ -794.29M |
| Net Income | ¥ -740.42M | ¥ -1.43B | ¥ -687.61M | ¥ -1.66B | ¥ -951.19M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 863.95M | ¥ 1.03B | ¥ 1.80B | ¥ 2.28B | ¥ 2.54B |
| Total Assets | ¥ 5.01B | ¥ 6.04B | ¥ 7.56B | ¥ 7.36B | ¥ 7.75B |
| Total Debt | ¥ 1.92B | ¥ 1.90B | ¥ 1.45B | ¥ 1.68B | ¥ 1.52B |
| Net Debt | ¥ 1.07B | ¥ 923.19M | ¥ 145.21M | ¥ -278.52M | ¥ -722.54M |
| Total Liabilities | ¥ 3.22B | ¥ 3.36B | ¥ 3.06B | ¥ 3.21B | ¥ 2.78B |
| Stockholders' Equity | ¥ 1.78B | ¥ 2.68B | ¥ 4.24B | ¥ 4.04B | ¥ 4.77B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -258.65M | ¥ -973.84M | ¥ -1.05B | ¥ -1.34B | ¥ 492.55M |
| Operating Cash Flow | ¥ -254.42M | ¥ -954.00M | ¥ -1.02B | ¥ -1.19B | ¥ 754.22M |
| Investing Cash Flow | ¥ 82.05M | ¥ -6.19M | ¥ 941.51M | ¥ -185.07M | ¥ -198.92M |
| Financing Cash Flow | ¥ 3.38M | ¥ 629.04M | ¥ -576.73M | ¥ 1.08B | ¥ -77.25M |