| Aug 25 | Aug 22 | Aug 21 | Dec 20 | Dec 19 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 594.17M | ¥ 514.96M | ¥ 327.12M | ¥ 288.03M | ¥ 251.09M |
| Gross Profit | ¥ 164.71M | ¥ 182.80M | ¥ 125.58M | ¥ 187.64M | ¥ 171.19M |
| Operating Income | ¥ 10.87M | ¥ 78.26M | ¥ 27.69M | ¥ 100.66M | ¥ 120.50M |
| EBITDA | ¥ -151.00M | ¥ 180.66M | ¥ 87.36M | ¥ 159.01M | ¥ 157.45M |
| Net Income | ¥ -408.00M | ¥ -37.98M | ¥ -28.08M | ¥ 77.46M | ¥ 83.57M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 152.39M | ¥ 286.30M | ¥ 356.96M | ¥ 451.28M | ¥ 415.72M |
| Total Assets | ¥ 4.06B | ¥ 3.38B | ¥ 2.75B | ¥ 2.02B | ¥ 1.48B |
| Total Debt | ¥ 2.50B | ¥ 1.47B | ¥ 0.00 | ¥ 727.76M | ¥ 433.00M |
| Net Debt | ¥ 2.35B | ¥ 1.18B | ¥ -314.46M | ¥ 372.16M | ¥ 17.28M |
| Total Liabilities | ¥ 3.62B | ¥ 2.56B | ¥ 1.91B | ¥ 1.14B | ¥ 691.90M |
| Stockholders' Equity | ¥ 439.43M | ¥ 811.08M | ¥ 332.53M | ¥ 876.38M | ¥ 789.80M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -40.60M | ¥ -120.46M | ¥ -246.24M | ¥ -68.69M | ¥ 42.35M |
| Operating Cash Flow | ¥ 141.00M | ¥ 474.12M | ¥ -39.87M | ¥ 125.32M | ¥ 183.27M |
| Investing Cash Flow | ¥ -211.51M | ¥ -566.07M | ¥ -542.39M | ¥ -490.76M | ¥ -135.05M |
| Financing Cash Flow | ¥ -67.21M | ¥ 63.61M | ¥ 518.94M | ¥ 307.35M | ¥ 328.99M |