| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 5.08B | ¥ 2.43B | ¥ 2.78B | ¥ 1.57B | ¥ 996.54M |
| Gross Profit | ¥ 1.64B | ¥ 1.04B | ¥ 1.53B | ¥ 1.02B | ¥ 876.97M |
| Operating Income | ¥ 27.88M | ¥ -1.34B | ¥ -550.93M | ¥ -651.14M | ¥ -969.69M |
| EBITDA | ¥ 116.26M | ¥ -1.38B | ¥ -620.45M | ¥ -531.89M | ¥ -983.00M |
| Net Income | ¥ -21.14M | ¥ -1.42B | ¥ -657.43M | ¥ -550.86M | ¥ -1.00B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.00B | ¥ 2.23B | ¥ 1.07B | ¥ 1.16B | ¥ 1.46B |
| Total Assets | ¥ 7.01B | ¥ 5.09B | ¥ 3.89B | ¥ 3.47B | ¥ 3.93B |
| Total Debt | ¥ 1.84B | ¥ 2.58B | ¥ 1.95B | ¥ 700.00M | ¥ 1.10B |
| Net Debt | ¥ -1.16B | ¥ 343.59M | ¥ 882.84M | ¥ -460.93M | ¥ -361.16M |
| Total Liabilities | ¥ 5.60B | ¥ 4.25B | ¥ 2.66B | ¥ 1.77B | ¥ 2.32B |
| Stockholders' Equity | ¥ 1.41B | ¥ 831.47M | ¥ 1.23B | ¥ 1.70B | ¥ 1.61B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 930.26M | ¥ -453.63M | ¥ -1.42B | ¥ -1.17B | ¥ -1.27B |
| Operating Cash Flow | ¥ 936.71M | ¥ -453.63M | ¥ -1.42B | ¥ -1.17B | ¥ -1.27B |
| Investing Cash Flow | ¥ 65.08M | ¥ 0.00 | ¥ -28.82M | ¥ 526.51M | ¥ -22.29M |
| Financing Cash Flow | ¥ -240.06M | ¥ 1.62B | ¥ 1.36B | ¥ 369.08M | ¥ 718.35M |