| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 360.54M | ¥ 288.37M | ¥ 0.00 | ¥ 652.33M | ¥ 1.04B |
| Gross Profit | ¥ 7.90M | ¥ 13.47M | ¥ 0.00 | ¥ -58.67M | ¥ 86.55M |
| Operating Income | ¥ -33.94M | ¥ -588.82M | ¥ -25.73M | ¥ -29.36M | ¥ -27.34M |
| EBITDA | ¥ -33.55M | ¥ -586.25M | ¥ 1.67M | ¥ -1.96M | ¥ 51.92M |
| Net Income | ¥ -738.73M | ¥ -226.82M | ¥ -71.31M | ¥ 820.02M | ¥ -569.17M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 12.77M | ¥ 10.12M | ¥ 360.00K | ¥ 563.00K | ¥ 16.32M |
| Total Assets | ¥ 69.39M | ¥ 782.84M | ¥ 85.65M | ¥ 95.54M | ¥ 377.63M |
| Total Debt | ¥ 701.61M | ¥ 1.10B | ¥ 44.43M | ¥ 6.54M | ¥ 1.09B |
| Net Debt | ¥ 690.73M | ¥ 1.09B | ¥ 44.07M | ¥ 5.98M | ¥ 1.08B |
| Total Liabilities | ¥ 949.73M | ¥ 1.34B | ¥ 729.08M | ¥ 668.40M | ¥ 2.86B |
| Stockholders' Equity | ¥ -880.33M | ¥ -556.57M | ¥ -643.42M | ¥ -572.86M | ¥ -2.49B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -11.17M | ¥ -9.77M | ¥ -39.87M | ¥ -39.59M | ¥ -109.66M |
| Operating Cash Flow | ¥ -11.17M | ¥ -9.77M | ¥ -39.87M | ¥ -39.59M | ¥ -109.66M |
| Investing Cash Flow | ¥ -483.65K | ¥ 10.17M | ¥ 0.00 | ¥ -11.47M | ¥ -6.49M |
| Financing Cash Flow | ¥ 18.17M | ¥ 8.67M | ¥ 37.89M | ¥ 29.31M | ¥ 101.60M |