| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 25.41M | ¥ 174.62M | ¥ 459.82M | ¥ 577.81M | ¥ 1.06B |
| Gross Profit | ¥ -2.97M | ¥ 131.00K | ¥ 5.04M | ¥ -78.84M | ¥ -76.55M |
| Operating Income | ¥ -37.09M | ¥ -52.15M | ¥ -129.52M | ¥ -326.68M | ¥ -2.13B |
| EBITDA | ¥ -26.76M | ¥ -26.72M | ¥ -20.65M | ¥ -16.33M | ¥ -312.13M |
| Net Income | ¥ -36.81M | ¥ -79.97M | ¥ -4.86M | ¥ -291.67M | ¥ -2.00B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 36.08M | ¥ 90.37M | ¥ 71.42M | ¥ 53.24M | ¥ 165.79M |
| Total Assets | ¥ 202.65M | ¥ 317.18M | ¥ 586.76M | ¥ 1.04B | ¥ 1.87B |
| Total Debt | ¥ 22.16M | ¥ 104.96M | ¥ 147.50M | ¥ 388.00K | ¥ 646.00K |
| Net Debt | ¥ -13.92M | ¥ 14.59M | ¥ 93.21M | ¥ -52.86M | ¥ -165.15M |
| Total Liabilities | ¥ 74.24M | ¥ 173.94M | ¥ 517.24M | ¥ 960.97M | ¥ 1.50B |
| Stockholders' Equity | ¥ 129.59M | ¥ 101.01M | ¥ 61.97M | ¥ 51.27M | ¥ 336.55M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -20.53M | ¥ -1.06M | ¥ 3.45M | ¥ -196.17M | ¥ -243.08M |
| Operating Cash Flow | ¥ -13.48M | ¥ 3.86M | ¥ 17.00M | ¥ -175.90M | ¥ -199.12M |
| Investing Cash Flow | ¥ 5.70M | ¥ 11.39M | ¥ 16.71M | ¥ 28.65M | ¥ -59.08M |
| Financing Cash Flow | ¥ 16.44M | ¥ 18.09M | ¥ -30.79M | ¥ -14.92M | ¥ 78.89M |