| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 174.62M | ¥ 459.82M | ¥ 577.81M | ¥ 1.06B | ¥ 877.14M |
| Gross Profit | ¥ 131.00K | ¥ 5.04M | ¥ -78.84M | ¥ -76.55M | ¥ -90.93M |
| Operating Income | ¥ -52.15M | ¥ -129.52M | ¥ -326.68M | ¥ -2.13B | ¥ -494.70M |
| EBITDA | ¥ -26.72M | ¥ -20.65M | ¥ -16.33M | ¥ -312.13M | ¥ -196.97M |
| Net Income | ¥ -79.97M | ¥ -4.86M | ¥ -291.67M | ¥ -2.00B | ¥ -488.49M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 90.37M | ¥ 71.42M | ¥ 53.24M | ¥ 165.79M | ¥ 348.06M |
| Total Assets | ¥ 317.18M | ¥ 586.76M | ¥ 1.04B | ¥ 1.87B | ¥ 3.94B |
| Total Debt | ¥ 104.96M | ¥ 147.50M | ¥ 388.00K | ¥ 646.00K | ¥ 15.24M |
| Net Debt | ¥ 14.59M | ¥ 93.21M | ¥ -52.86M | ¥ -165.15M | ¥ -332.82M |
| Total Liabilities | ¥ 173.94M | ¥ 517.24M | ¥ 960.97M | ¥ 1.50B | ¥ 1.75B |
| Stockholders' Equity | ¥ 101.01M | ¥ 61.97M | ¥ 51.27M | ¥ 336.55M | ¥ 2.00B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.06M | ¥ 3.45M | ¥ -196.17M | ¥ -243.08M | ¥ -123.20M |
| Operating Cash Flow | ¥ 3.86M | ¥ 17.00M | ¥ -175.90M | ¥ -199.12M | ¥ -27.64M |
| Investing Cash Flow | ¥ 11.39M | ¥ 16.71M | ¥ 28.65M | ¥ -59.08M | ¥ -39.26M |
| Financing Cash Flow | ¥ 18.09M | ¥ -30.79M | ¥ -14.92M | ¥ 78.89M | ¥ 289.58M |