| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.50B | ¥ 2.99B | ¥ 4.06B | ¥ 7.42B | ¥ 12.19B |
| Gross Profit | ¥ 1.27B | ¥ 1.66B | ¥ 2.58B | ¥ 5.43B | ¥ 9.71B |
| Operating Income | ¥ -1.83B | ¥ -1.49B | ¥ -1.16B | ¥ -1.35B | ¥ -812.09M |
| EBITDA | ¥ -2.14B | ¥ -1.52B | ¥ -1.30B | ¥ -1.95B | ¥ -946.40M |
| Net Income | ¥ -1.70B | ¥ -1.46B | ¥ -1.38B | ¥ -2.10B | ¥ -1.16B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 212.00M | ¥ 903.00M | ¥ 2.28B | ¥ 1.67B | ¥ 2.32B |
| Total Assets | ¥ 1.08B | ¥ 2.04B | ¥ 3.34B | ¥ 2.83B | ¥ 4.65B |
| Total Debt | ¥ 120.00M | ¥ 219.00M | ¥ 436.00M | ¥ 229.00M | ¥ 0.00 |
| Net Debt | ¥ -92.00M | ¥ -684.00M | ¥ -1.84B | ¥ -1.45B | ¥ -2.32B |
| Total Liabilities | ¥ 530.00M | ¥ 893.00M | ¥ 1.02B | ¥ 807.00M | ¥ 1.02B |
| Stockholders' Equity | ¥ 546.00M | ¥ 1.15B | ¥ 2.19B | ¥ 2.02B | ¥ 3.62B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -2.05B | ¥ -1.45B | ¥ -1.22B | ¥ -1.24B | ¥ -365.50M |
| Operating Cash Flow | ¥ -2.05B | ¥ -1.44B | ¥ -1.19B | ¥ -1.24B | ¥ -115.70M |
| Investing Cash Flow | ¥ 1.22B | ¥ -60.00M | ¥ -223.00M | ¥ -56.00M | ¥ -436.94M |
| Financing Cash Flow | ¥ 697.00M | ¥ 82.00M | ¥ 1.79B | ¥ 688.00M | ¥ -85.92M |