| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 104.00M | ¥ 560.00M | ¥ 121.00M | ¥ 90.00M | ¥ 41.00M |
| Gross Profit | ¥ -389.00M | ¥ 432.00M | ¥ 108.00M | ¥ 90.00M | ¥ 41.00M |
| Operating Income | ¥ -3.40B | ¥ -2.90B | ¥ -3.38B | ¥ -5.18B | ¥ -5.38B |
| EBITDA | ¥ -3.13B | ¥ -2.54B | ¥ -3.16B | ¥ -4.52B | ¥ -3.61B |
| Net Income | ¥ -2.22B | ¥ -4.24B | ¥ -3.82B | ¥ -5.17B | ¥ -4.91B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 5.68B | ¥ 3.67B | ¥ 6.72B | ¥ 7.25B | ¥ 15.13B |
| Total Assets | ¥ 17.05B | ¥ 14.19B | ¥ 15.15B | ¥ 15.03B | ¥ 23.97B |
| Total Debt | ¥ 3.04B | ¥ 2.66B | ¥ 4.53B | ¥ 7.15B | ¥ 11.96B |
| Net Debt | ¥ -2.64B | ¥ -1.01B | ¥ -2.19B | ¥ -101.00M | ¥ -3.17B |
| Total Liabilities | ¥ 12.15B | ¥ 12.11B | ¥ 11.29B | ¥ 10.65B | ¥ 15.33B |
| Stockholders' Equity | ¥ 4.89B | ¥ 2.06B | ¥ 3.86B | ¥ 4.38B | ¥ 8.64B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -3.33B | ¥ -1.83B | ¥ -2.85B | ¥ -4.86B | ¥ -5.39B |
| Operating Cash Flow | ¥ -3.17B | ¥ -1.82B | ¥ -2.82B | ¥ -4.60B | ¥ -5.09B |
| Investing Cash Flow | ¥ -1.11B | ¥ -1.42B | ¥ -1.12B | ¥ -909.00M | ¥ -736.00M |
| Financing Cash Flow | ¥ 6.33B | ¥ 77.00M | ¥ 3.34B | ¥ -2.50B | ¥ 6.99B |