| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 140.59M | ¥ 134.93M | ¥ 115.06M | ¥ 1.04B | ¥ 586.10M |
| Gross Profit | ¥ 109.66M | ¥ 107.54M | ¥ 76.59M | ¥ 867.08M | ¥ 534.95M |
| Operating Income | ¥ 19.70M | ¥ 828.00K | ¥ 11.77M | ¥ 639.89M | ¥ 458.23M |
| EBITDA | ¥ 22.24M | ¥ 592.19M | ¥ 64.66M | ¥ -1.02B | ¥ 484.61M |
| Net Income | ¥ -17.07M | ¥ 559.91M | ¥ 30.20M | ¥ -1.21B | ¥ 386.18M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 53.64M | ¥ 85.49M | ¥ 119.54M | ¥ 347.75M | ¥ 731.12M |
| Total Assets | ¥ 134.68M | ¥ 160.87M | ¥ 189.71M | ¥ 397.29M | ¥ 906.71M |
| Total Debt | ¥ 1.99M | ¥ 1.22M | ¥ 585.92M | ¥ 620.00M | ¥ 9.36M |
| Net Debt | ¥ -51.65M | ¥ -84.28M | ¥ 466.37M | ¥ 272.25M | ¥ -698.03M |
| Total Liabilities | ¥ 20.68M | ¥ 20.55M | ¥ 610.97M | ¥ 852.93M | ¥ 89.98M |
| Stockholders' Equity | ¥ 112.30M | ¥ 131.07M | ¥ -430.01M | ¥ -461.39M | ¥ 815.05M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 5.70M | ¥ -38.63M | ¥ -2.70M | ¥ 523.86M | ¥ 478.95M |
| Operating Cash Flow | ¥ 6.16M | ¥ -23.72M | ¥ 2.59M | ¥ 550.61M | ¥ 517.10M |
| Investing Cash Flow | ¥ -9.24M | ¥ 4.52M | ¥ -19.61M | ¥ -741.98M | ¥ 54.53M |
| Financing Cash Flow | ¥ -27.61M | ¥ -16.32M | ¥ -212.01M | ¥ -178.83M | ¥ -32.38M |