| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.69B | ¥ 1.95B | ¥ 1.77B | ¥ 1.59B | ¥ 1.29B |
| Gross Profit | ¥ 1.14B | ¥ 1.10B | ¥ 1.10B | ¥ 957.79M | ¥ 721.00M |
| Operating Income | ¥ -218.00M | ¥ 54.01M | ¥ 52.87M | ¥ 53.40M | ¥ -64.40M |
| EBITDA | ¥ -163.60M | ¥ 120.46M | ¥ 127.86M | ¥ 98.10M | ¥ 16.84M |
| Net Income | ¥ -256.23M | ¥ 16.75M | ¥ 13.24M | ¥ 8.79M | ¥ -91.19M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 389.23M | ¥ 355.29M | ¥ 343.24M | ¥ 430.33M | ¥ 386.29M |
| Total Assets | ¥ 2.51B | ¥ 2.91B | ¥ 2.88B | ¥ 2.79B | ¥ 2.70B |
| Total Debt | ¥ 656.75M | ¥ 517.64M | ¥ 570.64M | ¥ 641.89M | ¥ 556.21M |
| Net Debt | ¥ 267.52M | ¥ 214.46M | ¥ 293.11M | ¥ 282.48M | ¥ 234.59M |
| Total Liabilities | ¥ 1.51B | ¥ 1.63B | ¥ 1.66B | ¥ 1.58B | ¥ 1.47B |
| Stockholders' Equity | ¥ 1.02B | ¥ 1.30B | ¥ 1.23B | ¥ 1.19B | ¥ 1.21B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 4.15M | ¥ 88.37M | ¥ -19.87M | ¥ 744.00K | ¥ -271.00M |
| Operating Cash Flow | ¥ 26.38M | ¥ 142.10M | ¥ 4.61M | ¥ 12.67M | ¥ -162.36M |
| Investing Cash Flow | ¥ -32.71M | ¥ -60.91M | ¥ -10.99M | ¥ 8.28M | ¥ -131.77M |
| Financing Cash Flow | ¥ 98.06M | ¥ -58.34M | ¥ -86.18M | ¥ 21.55M | ¥ 43.24M |