| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.24B | ¥ 1.02B | ¥ 985.09M | ¥ 1.17B | ¥ 1.29B |
| Gross Profit | ¥ 348.00M | ¥ 213.02M | ¥ 184.54M | ¥ 213.37M | ¥ 236.20M |
| Operating Income | ¥ -167.00M | ¥ -245.99M | ¥ -226.92M | ¥ -207.58M | ¥ -138.68M |
| EBITDA | ¥ -91.00M | ¥ -174.00M | ¥ -140.00M | ¥ -142.00M | ¥ -77.00M |
| Net Income | ¥ -493.00M | ¥ -344.27M | ¥ -289.05M | ¥ -210.54M | ¥ -449.33M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.24B | ¥ 1.43B | ¥ 2.02B | ¥ 2.22B | ¥ 2.53B |
| Total Assets | ¥ 1.70B | ¥ 2.36B | ¥ 2.63B | ¥ 2.93B | ¥ 3.15B |
| Total Debt | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 |
| Net Debt | ¥ -1.24B | ¥ -1.43B | ¥ -2.02B | ¥ -2.22B | ¥ -2.53B |
| Total Liabilities | ¥ 187.00M | ¥ 354.99M | ¥ 273.85M | ¥ 273.01M | ¥ 284.96M |
| Stockholders' Equity | ¥ 1.48B | ¥ 1.98B | ¥ 2.32B | ¥ 2.62B | ¥ 2.83B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -88.00M | ¥ -583.32M | ¥ -201.22M | ¥ -315.82M | ¥ -197.35M |
| Operating Cash Flow | ¥ 6.00M | ¥ -358.41M | ¥ -90.17M | ¥ -221.03M | ¥ -127.66M |
| Investing Cash Flow | ¥ -225.31M | ¥ 275.60M | ¥ -110.66M | ¥ -93.36M | ¥ -69.68M |
| Financing Cash Flow | ¥ 0.00 | ¥ -1.00K | ¥ -15.00K | ¥ -39.00K | ¥ 5.22M |