| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 83.68M | ¥ 193.28M | ¥ 190.13M | ¥ 126.43M | ¥ 161.67M |
| Gross Profit | ¥ 42.75M | ¥ 110.11M | ¥ 107.16M | ¥ 61.02M | ¥ 84.04M |
| Operating Income | ¥ -1.05B | ¥ -846.38M | ¥ -697.78M | ¥ -743.22M | ¥ -864.11M |
| EBITDA | ¥ -1.05B | ¥ -855.49M | ¥ -836.52M | ¥ -750.00M | ¥ -905.67M |
| Net Income | ¥ -1.10B | ¥ -859.84M | ¥ -846.53M | ¥ -759.68M | ¥ -912.87M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.32B | ¥ 2.13B | ¥ 2.16B | ¥ 1.07B | ¥ 846.67M |
| Total Assets | ¥ 1.66B | ¥ 2.43B | ¥ 2.47B | ¥ 1.54B | ¥ 1.41B |
| Total Debt | ¥ 132.92M | ¥ 143.75M | ¥ 151.25M | ¥ 158.75M | ¥ 160.00M |
| Net Debt | ¥ -1.19B | ¥ -1.99B | ¥ -2.01B | ¥ -913.46M | ¥ -686.67M |
| Total Liabilities | ¥ 387.46M | ¥ 269.88M | ¥ 301.05M | ¥ 365.58M | ¥ 363.58M |
| Stockholders' Equity | ¥ 1.27B | ¥ 2.16B | ¥ 2.16B | ¥ 1.18B | ¥ 1.04B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.02B | ¥ -884.47M | ¥ -801.07M | ¥ -733.60M | ¥ -908.15M |
| Operating Cash Flow | ¥ -988.98M | ¥ -866.10M | ¥ -779.43M | ¥ -718.01M | ¥ -817.15M |
| Investing Cash Flow | ¥ -26.72M | ¥ -18.37M | ¥ 56.31M | ¥ 61.73M | ¥ -110.44M |
| Financing Cash Flow | ¥ 200.30M | ¥ 855.48M | ¥ 1.81B | ¥ 881.81M | ¥ 396.88M |