| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.70B | ¥ 2.76B | ¥ 0.00 | ¥ 18.53M | ¥ 0.00 |
| Gross Profit | ¥ 1.76B | ¥ 1.78B | ¥ -84.96M | ¥ -45.04M | ¥ -73.21M |
| Operating Income | ¥ 689.46M | ¥ 713.61M | ¥ -771.77M | ¥ -914.26M | ¥ -1.11B |
| EBITDA | ¥ 954.29M | ¥ 924.14M | ¥ -686.81M | ¥ -851.84M | ¥ -1.03B |
| Net Income | ¥ 433.01M | ¥ 420.56M | ¥ -745.17M | ¥ -849.15M | ¥ -1.04B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.06B | ¥ 1.06B | ¥ 1.17B | ¥ 1.59B | ¥ 2.20B |
| Total Assets | ¥ 6.61B | ¥ 1.29B | ¥ 1.45B | ¥ 2.12B | ¥ 2.86B |
| Total Debt | ¥ 1.49B | ¥ 911.00K | ¥ 7.16M | ¥ 28.59M | ¥ 57.41M |
| Net Debt | ¥ 431.36M | ¥ -1.06B | ¥ -1.16B | ¥ -1.56B | ¥ -2.14B |
| Total Liabilities | ¥ 2.75B | ¥ 138.05M | ¥ 256.18M | ¥ 309.87M | ¥ 369.73M |
| Stockholders' Equity | ¥ 3.86B | ¥ 1.15B | ¥ 1.19B | ¥ 1.80B | ¥ 2.49B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 404.05M | ¥ -123.55M | ¥ -426.15M | ¥ -590.56M | ¥ -695.13M |
| Operating Cash Flow | ¥ 451.73M | ¥ -121.98M | ¥ -425.12M | ¥ -577.61M | ¥ -623.74M |
| Investing Cash Flow | ¥ 1.24B | ¥ 8.01M | ¥ 5.99M | ¥ -12.94M | ¥ -54.26M |
| Financing Cash Flow | ¥ -744.78M | ¥ -1.56M | ¥ -6.82M | ¥ -57.39M | ¥ 17.57M |