| Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|
| Income Statement | ||||
| Total Revenue | ¥ 5.47B | ¥ 5.24B | ¥ 4.14B | ¥ 2.63B |
| Gross Profit | ¥ 2.16B | ¥ 2.33B | ¥ 1.70B | ¥ 1.25B |
| Operating Income | ¥ -677.97M | ¥ -677.16M | ¥ -1.34B | ¥ -1.87B |
| EBITDA | ¥ -670.00M | ¥ -719.54M | ¥ -1.32B | ¥ -1.87B |
| Net Income | ¥ -703.27M | ¥ -743.21M | ¥ -1.36B | ¥ -1.90B |
| Balance Sheet | ||||
| Cash & Short-Term Investments | ¥ 1.28B | ¥ 2.14B | ¥ 1.83B | ¥ 2.30B |
| Total Assets | ¥ 2.91B | ¥ 3.16B | ¥ 2.70B | ¥ 3.13B |
| Total Debt | ¥ 1.74B | ¥ 1.12B | ¥ 1.09B | ¥ 737.16M |
| Net Debt | ¥ 458.35M | ¥ -1.02B | ¥ -738.52M | ¥ -1.56B |
| Total Liabilities | ¥ 2.32B | ¥ 1.87B | ¥ 1.65B | ¥ 1.33B |
| Stockholders' Equity | ¥ 591.02M | ¥ 1.29B | ¥ 1.05B | ¥ 1.80B |
| Cash Flow | ||||
| Free Cash Flow | ¥ -1.10B | ¥ -670.32M | ¥ -1.48B | ¥ -1.91B |
| Operating Cash Flow | ¥ -1.09B | ¥ -668.23M | ¥ -1.47B | ¥ -1.88B |
| Investing Cash Flow | ¥ 40.04M | ¥ -841.00K | ¥ 95.05M | ¥ -48.59M |
| Financing Cash Flow | ¥ 193.90M | ¥ 980.36M | ¥ 946.76M | ¥ -785.80M |