| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 107.90M | ¥ 113.30M | ¥ 174.02M | ¥ 109.95M | ¥ 134.12M |
| Gross Profit | ¥ 1.81M | ¥ -1.63M | ¥ -39.13M | ¥ -48.10M | ¥ 47.22M |
| Operating Income | ¥ -247.76M | ¥ -162.81M | ¥ -239.59M | ¥ -420.50M | ¥ -265.78M |
| EBITDA | ¥ -369.85M | ¥ -100.44M | ¥ -152.74M | ¥ -327.51M | ¥ -219.00M |
| Net Income | ¥ -402.45M | ¥ -74.46M | ¥ -138.79M | ¥ -991.98M | ¥ -405.91M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 310.89M | ¥ 10.91M | ¥ 45.22M | ¥ 58.06M | ¥ 429.22M |
| Total Assets | ¥ 594.13M | ¥ 636.64M | ¥ 363.73M | ¥ 599.11M | ¥ 1.31B |
| Total Debt | ¥ 234.78M | ¥ 136.61M | ¥ 75.10M | ¥ 74.18M | ¥ 99.72M |
| Net Debt | ¥ 176.26M | ¥ 125.70M | ¥ 29.88M | ¥ 16.12M | ¥ -328.70M |
| Total Liabilities | ¥ 351.44M | ¥ 209.13M | ¥ 182.39M | ¥ 571.57M | ¥ 546.86M |
| Stockholders' Equity | ¥ 263.75M | ¥ 441.29M | ¥ 206.27M | ¥ 45.31M | ¥ 776.47M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -32.30M | ¥ -62.20M | ¥ -48.43M | ¥ -408.39M | ¥ -779.71M |
| Operating Cash Flow | ¥ -30.89M | ¥ -44.20M | ¥ -46.32M | ¥ -154.74M | ¥ -687.69M |
| Investing Cash Flow | ¥ 1.72M | ¥ -57.02M | ¥ 4.73M | ¥ -248.79M | ¥ -141.08M |
| Financing Cash Flow | ¥ 75.69M | ¥ 69.77M | ¥ 32.20M | ¥ 33.03M | ¥ 1.23B |