| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 198.15M | ¥ 407.10M | ¥ 409.89M | ¥ 688.45M | ¥ 488.90M |
| Gross Profit | ¥ 39.50M | ¥ 115.01M | ¥ 119.69M | ¥ 208.43M | ¥ 172.01M |
| Operating Income | ¥ -16.64M | ¥ 40.73M | ¥ 65.83M | ¥ 116.55M | ¥ 137.84M |
| EBITDA | ¥ 19.84M | ¥ 79.93M | ¥ 134.09M | ¥ 194.75M | ¥ 196.20M |
| Net Income | ¥ -8.51M | ¥ 329.43M | ¥ 49.03M | ¥ 86.43M | ¥ 62.29M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 185.76M | ¥ 327.96M | ¥ 216.67M | ¥ 271.38M | ¥ 194.16M |
| Total Assets | ¥ 1.41B | ¥ 1.25B | ¥ 1.96B | ¥ 1.90B | ¥ 1.57B |
| Total Debt | ¥ 247.52M | ¥ 1.46M | ¥ 51.65M | ¥ 988.98M | ¥ 919.05M |
| Net Debt | ¥ 61.77M | ¥ -312.26M | ¥ -154.01M | ¥ 717.60M | ¥ 684.61M |
| Total Liabilities | ¥ 334.38M | ¥ 125.21M | ¥ 1.15B | ¥ 1.19B | ¥ 1.04B |
| Stockholders' Equity | ¥ 751.14M | ¥ 803.83M | ¥ 518.17M | ¥ 470.67M | ¥ 416.98M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -428.07M | ¥ 8.18M | ¥ 170.34M | ¥ 171.82M | ¥ 75.55M |
| Operating Cash Flow | ¥ -250.52M | ¥ 63.08M | ¥ 198.70M | ¥ 202.53M | ¥ 89.04M |
| Investing Cash Flow | ¥ -93.54M | ¥ 153.32M | ¥ -116.62M | ¥ -141.88M | ¥ -19.44M |
| Financing Cash Flow | ¥ 217.46M | ¥ -157.96M | ¥ -94.42M | ¥ 12.28M | ¥ -83.15M |