| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 43.13M | ¥ 1.61B | ¥ 1.33B | ¥ 1.02B | ¥ 2.78B |
| Gross Profit | ¥ 11.72M | ¥ 121.01M | ¥ 206.24M | ¥ 172.25M | ¥ 636.71M |
| Operating Income | ¥ -370.35M | ¥ -27.53M | ¥ 81.56M | ¥ -21.74M | ¥ 563.31M |
| EBITDA | ¥ -363.30M | ¥ -11.16M | ¥ 78.41M | ¥ -26.98M | ¥ 394.63M |
| Net Income | ¥ -311.29M | ¥ -52.63M | ¥ 7.63M | ¥ -128.03M | ¥ 23.28M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 31.22M | ¥ 63.16M | ¥ 447.37M | ¥ 922.15M | ¥ 885.55M |
| Total Assets | ¥ 3.70B | ¥ 3.86B | ¥ 5.64B | ¥ 8.01B | ¥ 7.80B |
| Total Debt | ¥ 988.59M | ¥ 810.19M | ¥ 838.27M | ¥ 1.53B | ¥ 1.99B |
| Net Debt | ¥ 957.37M | ¥ 748.63M | ¥ 430.30M | ¥ 612.30M | ¥ 1.11B |
| Total Liabilities | ¥ 2.38B | ¥ 2.13B | ¥ 3.81B | ¥ 6.06B | ¥ 5.78B |
| Stockholders' Equity | ¥ 987.55M | ¥ 1.29B | ¥ 1.35B | ¥ 1.35B | ¥ 1.47B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -186.65M | ¥ -291.29M | ¥ 24.65M | ¥ 857.91M | ¥ 328.00M |
| Operating Cash Flow | ¥ -182.77M | ¥ -289.56M | ¥ 35.10M | ¥ 865.11M | ¥ 332.14M |
| Investing Cash Flow | ¥ 2.60M | ¥ 7.69M | ¥ 187.75M | ¥ 160.38M | ¥ 188.99M |
| Financing Cash Flow | ¥ 145.72M | ¥ 228.73M | ¥ -566.18M | ¥ -932.19M | ¥ -557.56M |