| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.50B | ¥ 2.22B | ¥ 1.47B | ¥ 1.11B | ¥ 706.56M |
| Gross Profit | ¥ 41.91M | ¥ 100.87M | ¥ 16.67M | ¥ 64.95M | ¥ 83.89M |
| Operating Income | ¥ -42.09M | ¥ -2.18M | ¥ -83.73M | ¥ -63.51M | ¥ -66.28K |
| EBITDA | ¥ -23.74M | ¥ 19.07M | ¥ -57.13M | ¥ -35.72M | ¥ 20.00M |
| Net Income | ¥ -39.54M | ¥ -11.55M | ¥ -78.12M | ¥ -66.84M | ¥ 649.96K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 422.32M | ¥ 340.79M | ¥ 238.75M | ¥ 148.33M | ¥ 116.34M |
| Total Assets | ¥ 1.23B | ¥ 1.22B | ¥ 1.03B | ¥ 964.98M | ¥ 946.73M |
| Total Debt | ¥ 112.25M | ¥ 118.90M | ¥ 133.02M | ¥ 87.03M | ¥ 53.06M |
| Net Debt | ¥ -310.07M | ¥ -221.90M | ¥ -105.72M | ¥ -61.29M | ¥ -63.28M |
| Total Liabilities | ¥ 822.94M | ¥ 769.28M | ¥ 582.61M | ¥ 435.88M | ¥ 365.01M |
| Stockholders' Equity | ¥ 381.72M | ¥ 441.38M | ¥ 444.02M | ¥ 503.93M | ¥ 570.30M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 114.83M | ¥ 115.14M | ¥ 53.73M | ¥ 32.61M | ¥ 24.06M |
| Operating Cash Flow | ¥ 126.12M | ¥ 129.66M | ¥ 60.30M | ¥ 48.85M | ¥ 44.86M |
| Investing Cash Flow | ¥ -10.83M | ¥ 12.93M | ¥ -6.55M | ¥ -10.36M | ¥ -13.45M |
| Financing Cash Flow | ¥ -36.67M | ¥ -44.49M | ¥ 26.38M | ¥ -9.74M | ¥ 21.45M |