| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 429.00M | ¥ 316.00M | ¥ 617.00M | ¥ 1.09B | ¥ 559.00M |
| Gross Profit | ¥ 171.00M | ¥ 185.00M | ¥ 337.00M | ¥ 662.00M | ¥ 374.00M |
| Operating Income | ¥ -859.00M | ¥ -991.00M | ¥ -1.14B | ¥ -2.47B | ¥ -2.42B |
| EBITDA | ¥ -822.00M | ¥ -1.75B | ¥ -635.00M | ¥ -1.94B | ¥ -1.92B |
| Net Income | ¥ -876.00M | ¥ -1.94B | ¥ -1.11B | ¥ -2.55B | ¥ -2.48B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.39B | ¥ 886.00M | ¥ 728.00M | ¥ 803.00M | ¥ 714.00M |
| Total Assets | ¥ 2.15B | ¥ 1.36B | ¥ 2.23B | ¥ 3.13B | ¥ 3.14B |
| Total Debt | ¥ 159.00M | ¥ 25.00M | ¥ 60.00M | ¥ 37.00M | ¥ 84.00M |
| Net Debt | ¥ -1.23B | ¥ -861.00M | ¥ -668.00M | ¥ -766.00M | ¥ -630.00M |
| Total Liabilities | ¥ 392.00M | ¥ 206.00M | ¥ 354.00M | ¥ 472.00M | ¥ 557.00M |
| Stockholders' Equity | ¥ 1.75B | ¥ 1.16B | ¥ 1.88B | ¥ 2.66B | ¥ 2.59B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -847.00M | ¥ -1.03B | ¥ -359.00M | ¥ -2.48B | ¥ -2.64B |
| Operating Cash Flow | ¥ -847.00M | ¥ -1.03B | ¥ -359.00M | ¥ -2.07B | ¥ -2.47B |
| Investing Cash Flow | ¥ -81.00M | ¥ 0.00 | ¥ 2.00M | ¥ -418.00M | ¥ -164.00M |
| Financing Cash Flow | ¥ 1.43B | ¥ 1.18B | ¥ 275.00M | ¥ 2.57B | ¥ 361.00M |