| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 122.20M | ¥ 1.56B | ¥ 2.14B | ¥ 1.34B | ¥ 1.39B |
| Gross Profit | ¥ -55.56M | ¥ 1.29B | ¥ 1.27B | ¥ 859.23M | ¥ 760.32M |
| Operating Income | ¥ -806.89M | ¥ -772.74M | ¥ -794.36M | ¥ -462.32M | ¥ -731.67M |
| EBITDA | ¥ -2.02B | ¥ -603.09M | ¥ -705.34M | ¥ 348.90M | ¥ -261.86M |
| Net Income | ¥ -2.14B | ¥ 138.16M | ¥ -1.06B | ¥ -77.63M | ¥ -831.86M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 255.98M | ¥ 1.04B | ¥ 1.12B | ¥ 851.56M | ¥ 1.07B |
| Total Assets | ¥ 3.54B | ¥ 5.82B | ¥ 14.09B | ¥ 16.01B | ¥ 14.92B |
| Total Debt | ¥ 2.65B | ¥ 2.47B | ¥ 8.51B | ¥ 9.27B | ¥ 8.53B |
| Net Debt | ¥ 2.39B | ¥ 1.43B | ¥ 7.38B | ¥ 8.42B | ¥ 7.46B |
| Total Liabilities | ¥ 2.91B | ¥ 3.02B | ¥ 11.43B | ¥ 12.29B | ¥ 11.38B |
| Stockholders' Equity | ¥ 630.54M | ¥ 2.79B | ¥ 2.65B | ¥ 3.71B | ¥ 3.55B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -995.12M | ¥ -1.17B | ¥ -198.04M | ¥ -367.83M | ¥ -98.86M |
| Operating Cash Flow | ¥ -987.04M | ¥ -1.15B | ¥ -39.52M | ¥ -187.78M | ¥ -82.90M |
| Investing Cash Flow | ¥ 22.90M | ¥ 8.69B | ¥ -283.06M | ¥ -216.19M | ¥ 6.70M |
| Financing Cash Flow | ¥ 171.65M | ¥ -7.17B | ¥ 294.23M | ¥ 35.80M | ¥ 150.65M |