| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 874.12M | ¥ 643.00M | ¥ 152.99M | ¥ 67.06M | ¥ 64.15M |
| Gross Profit | ¥ 320.38M | ¥ 247.00M | ¥ 19.45M | ¥ -26.83M | ¥ 7.43M |
| Operating Income | ¥ -5.15B | ¥ -9.11B | ¥ -11.97B | ¥ -16.32B | ¥ -15.63B |
| EBITDA | ¥ -5.09B | ¥ -5.74B | ¥ -8.86B | ¥ -13.41B | ¥ -13.21B |
| Net Income | ¥ -5.12B | ¥ -28.13B | ¥ -7.44B | ¥ -14.71B | ¥ -13.68B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.88B | ¥ 1.71B | ¥ 4.16B | ¥ 11.04B | ¥ 17.90B |
| Total Assets | ¥ 5.41B | ¥ 4.67B | ¥ 28.89B | ¥ 38.82B | ¥ 45.46B |
| Total Debt | ¥ 54.37M | ¥ 272.45M | ¥ 362.68M | ¥ 1.16B | ¥ 0.00 |
| Net Debt | ¥ -1.83B | ¥ -1.44B | ¥ -3.80B | ¥ -9.88B | ¥ -17.90B |
| Total Liabilities | ¥ 2.33B | ¥ 2.51B | ¥ 2.79B | ¥ 8.40B | ¥ 6.82B |
| Stockholders' Equity | ¥ 3.08B | ¥ 2.16B | ¥ 26.10B | ¥ 30.43B | ¥ 38.63B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -5.76B | ¥ -6.69B | ¥ -8.84B | ¥ -11.23B | ¥ -11.46B |
| Operating Cash Flow | ¥ -5.75B | ¥ -6.61B | ¥ -8.74B | ¥ -11.21B | ¥ -11.38B |
| Investing Cash Flow | ¥ 18.48M | ¥ -130.80M | ¥ -356.65M | ¥ -97.14M | ¥ -154.87M |
| Financing Cash Flow | ¥ 5.90B | ¥ 4.20B | ¥ 2.04B | ¥ 3.57B | ¥ 17.38B |