| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.39B | ¥ 1.58B | ¥ 1.01B | ¥ 643.37M | ¥ 212.08M |
| Gross Profit | ¥ 213.56M | ¥ 417.16M | ¥ 33.05M | ¥ 13.81M | ¥ 6.62M |
| Operating Income | ¥ -349.08M | ¥ -701.18M | ¥ -581.18M | ¥ -374.46M | ¥ -141.17M |
| EBITDA | ¥ -266.19M | ¥ -686.50M | ¥ -431.72M | ¥ -297.64M | ¥ -115.22M |
| Net Income | ¥ -412.08M | ¥ -876.25M | ¥ -742.65M | ¥ -381.72M | ¥ -142.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 161.37M | ¥ 225.72M | ¥ 611.45M | ¥ 395.00M | ¥ 180.35M |
| Total Assets | ¥ 1.56B | ¥ 2.22B | ¥ 2.64B | ¥ 1.28B | ¥ 580.36M |
| Total Debt | ¥ 1.88B | ¥ 1.87B | ¥ 1.77B | ¥ 522.42M | ¥ 0.00 |
| Net Debt | ¥ 1.73B | ¥ 1.67B | ¥ 1.53B | ¥ 131.59M | ¥ -174.87M |
| Total Liabilities | ¥ 2.40B | ¥ 2.64B | ¥ 2.53B | ¥ 945.80M | ¥ 147.31M |
| Stockholders' Equity | ¥ -840.89M | ¥ -427.21M | ¥ 108.85M | ¥ 335.54M | ¥ 428.29M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -142.51M | ¥ -488.53M | ¥ -621.86M | ¥ -580.28M | ¥ -290.52M |
| Operating Cash Flow | ¥ -39.67M | ¥ -196.13M | ¥ -286.93M | ¥ -244.97M | ¥ -145.77M |
| Investing Cash Flow | ¥ -8.04M | ¥ 60.00M | ¥ -705.17M | ¥ -335.28M | ¥ -144.75M |
| Financing Cash Flow | ¥ 26.00M | ¥ 80.83M | ¥ 827.16M | ¥ 798.00M | ¥ 221.12M |