| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 28.55M | ¥ 31.38M | ¥ 63.04M | ¥ 976.18M | ¥ 642.49M |
| Gross Profit | ¥ 28.30M | ¥ 31.38M | ¥ 30.61M | ¥ 338.49M | ¥ 198.80M |
| Operating Income | ¥ -2.02B | ¥ -1.68B | ¥ -1.93B | ¥ -1.20B | ¥ -1.45B |
| EBITDA | ¥ -2.05B | ¥ -1.68B | ¥ -1.93B | ¥ -1.14B | ¥ -1.60B |
| Net Income | ¥ -2.06B | ¥ -1.68B | ¥ -1.94B | ¥ -1.15B | ¥ -1.62B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 3.72B | ¥ 2.41B | ¥ 1.53B | ¥ 1.71B | ¥ 3.45B |
| Total Assets | ¥ 4.56B | ¥ 3.20B | ¥ 2.04B | ¥ 2.65B | ¥ 4.29B |
| Total Debt | ¥ 320.02M | ¥ 324.64M | ¥ 315.17M | ¥ 393.66M | ¥ 503.47M |
| Net Debt | ¥ -3.35B | ¥ -1.84B | ¥ -972.59M | ¥ -1.07B | ¥ -2.71B |
| Total Liabilities | ¥ 555.91M | ¥ 446.65M | ¥ 566.50M | ¥ 491.69M | ¥ 697.88M |
| Stockholders' Equity | ¥ 4.00B | ¥ 2.75B | ¥ 1.47B | ¥ 2.16B | ¥ 3.59B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.94B | ¥ -2.02B | ¥ -1.34B | ¥ -1.72B | ¥ -1.74B |
| Operating Cash Flow | ¥ -1.94B | ¥ -2.02B | ¥ -1.34B | ¥ -1.72B | ¥ -1.74B |
| Investing Cash Flow | ¥ -7.58M | ¥ -4.71M | ¥ -5.39M | ¥ 20.12M | ¥ -942.00K |
| Financing Cash Flow | ¥ 3.22B | ¥ 2.88B | ¥ 1.14B | ¥ -113.83M | ¥ 3.09B |