| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 311.02M | ¥ 629.48M | ¥ 559.76M | ¥ 458.30M | ¥ 446.92M |
| Gross Profit | ¥ 10.20M | ¥ 617.00K | ¥ 30.32M | ¥ 27.58M | ¥ 56.07M |
| Operating Income | ¥ -190.86M | ¥ -382.83M | ¥ -16.70M | ¥ 29.64M | ¥ 39.41M |
| EBITDA | ¥ -188.86M | ¥ -476.11M | ¥ -21.02M | ¥ 34.58M | ¥ 47.93M |
| Net Income | ¥ -330.40M | ¥ -498.59M | ¥ -39.76M | ¥ 7.56M | ¥ 9.91M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 5.04M | ¥ 5.64M | ¥ 7.02M | ¥ 31.96M | ¥ 22.80M |
| Total Assets | ¥ 638.36M | ¥ 902.16M | ¥ 1.36B | ¥ 1.20B | ¥ 1.08B |
| Total Debt | ¥ 213.46M | ¥ 304.78M | ¥ 279.45M | ¥ 360.08M | ¥ 244.61M |
| Net Debt | ¥ 208.42M | ¥ 299.14M | ¥ 272.44M | ¥ 328.13M | ¥ 239.90M |
| Total Liabilities | ¥ 590.94M | ¥ 518.94M | ¥ 453.74M | ¥ 505.48M | ¥ 405.69M |
| Stockholders' Equity | ¥ 46.25M | ¥ 382.50M | ¥ 904.38M | ¥ 697.00M | ¥ 673.87M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 0.00 | ¥ -567.00K | ¥ -79.96M | ¥ 9.20M | ¥ -60.94M |
| Operating Cash Flow | ¥ 0.00 | ¥ -567.00K | ¥ -79.96M | ¥ 9.57M | ¥ -56.28M |
| Investing Cash Flow | ¥ 0.00 | ¥ 11.00K | ¥ 260.00K | ¥ -295.00K | ¥ 111.00K |
| Financing Cash Flow | ¥ 0.00 | ¥ -798.00K | ¥ 54.45M | ¥ 17.99M | ¥ 38.41M |