| Dec 24 | Dec 23 | Dec 22 | Mar 22 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 209.73B | ¥ 192.35B | ¥ 143.26B | ¥ 171.58B | ¥ 134.00B |
| Gross Profit | ¥ 29.87B | ¥ 20.61B | ¥ 18.80B | ¥ 9.32B | ¥ 10.60B |
| Operating Income | ¥ 1.80B | ¥ -5.69B | ¥ -18.14B | ¥ -45.06B | ¥ -13.04B |
| EBITDA | ¥ 5.01B | ¥ -861.08M | ¥ -12.90B | ¥ -39.09B | ¥ -8.05B |
| Net Income | ¥ 1.28B | ¥ -4.79B | ¥ -24.20B | ¥ -48.70B | ¥ -9.94B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 51.84B | ¥ 47.61B | ¥ 38.40B | ¥ 56.77B | ¥ 57.06B |
| Total Assets | ¥ 143.89B | ¥ 143.83B | ¥ 131.21B | ¥ 153.00B | ¥ 147.27B |
| Total Debt | ¥ 12.66B | ¥ 9.70B | ¥ 6.35B | ¥ 9.69B | ¥ 9.13B |
| Net Debt | ¥ 102.81M | ¥ -17.61B | ¥ -14.51B | ¥ -33.74B | ¥ -10.24B |
| Total Liabilities | ¥ 45.19B | ¥ 30.78B | ¥ 21.79B | ¥ 27.55B | ¥ 30.12B |
| Stockholders' Equity | ¥ 98.58B | ¥ 97.79B | ¥ 95.28B | ¥ 112.05B | ¥ 113.62B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 2.85B | ¥ 5.30B | ¥ -12.11B | ¥ -20.03B | ¥ -4.66B |
| Operating Cash Flow | ¥ 6.45B | ¥ 7.64B | ¥ -9.55B | ¥ -13.41B | ¥ 1.14B |
| Investing Cash Flow | ¥ -14.14B | ¥ -4.48B | ¥ -9.92B | ¥ 1.15B | ¥ -1.95B |
| Financing Cash Flow | ¥ -6.60B | ¥ 3.54B | ¥ -4.26B | ¥ 35.19B | ¥ 9.27B |