| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.28B | ¥ 3.15B | ¥ 2.47B | ¥ 2.07B | ¥ 2.52B |
| Gross Profit | ¥ -95.22M | ¥ 217.70M | ¥ 362.85M | ¥ 448.32M | ¥ 577.30M |
| Operating Income | ¥ -402.97M | ¥ -225.21M | ¥ 100.34M | ¥ 186.69M | ¥ 161.67M |
| EBITDA | ¥ -7.65M | ¥ 85.47M | ¥ 289.17M | ¥ 288.13M | ¥ 325.83M |
| Net Income | ¥ -375.95M | - | ¥ 89.23M | ¥ 164.43M | ¥ 219.66M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 399.54M | ¥ 950.93M | ¥ 409.09M | ¥ 737.99M | ¥ 718.24M |
| Total Assets | ¥ 8.78B | ¥ 8.84B | ¥ 6.38B | ¥ 5.13B | ¥ 4.98B |
| Total Debt | ¥ 5.36B | ¥ 5.32B | ¥ 2.53B | ¥ 1.66B | ¥ 1.91B |
| Net Debt | ¥ 4.98B | ¥ 4.37B | ¥ 2.73B | ¥ 1.58B | ¥ 1.19B |
| Total Liabilities | ¥ 7.30B | ¥ 7.04B | ¥ 4.46B | ¥ 3.21B | ¥ 3.24B |
| Stockholders' Equity | ¥ 1.48B | ¥ 1.80B | ¥ 1.92B | ¥ 1.92B | ¥ 1.75B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.00B | ¥ -664.34M | ¥ -456.07M | ¥ -635.80M | ¥ 138.49M |
| Operating Cash Flow | ¥ -513.25M | ¥ 276.96M | ¥ 89.23M | ¥ -537.90M | ¥ 185.60M |
| Investing Cash Flow | ¥ -474.69M | ¥ -925.71M | ¥ -508.40M | ¥ 197.94M | ¥ 229.13M |
| Financing Cash Flow | ¥ 409.67M | ¥ 1.19B | ¥ 594.99M | ¥ 358.25M | ¥ -166.03M |