| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ -662.24M | ¥ -769.09M | ¥ 1.17B | ¥ 2.03B | ¥ 1.13B |
| Gross Profit | ¥ -725.07M | ¥ -17.93M | ¥ 136.64M | ¥ 426.59M | ¥ 1.08B |
| Operating Income | ¥ -725.13M | ¥ -830.25M | ¥ 760.82M | ¥ 800.43M | ¥ 985.36M |
| EBITDA | ¥ -802.56M | ¥ -876.93M | ¥ 303.65M | ¥ 907.58M | ¥ 1.24B |
| Net Income | ¥ -891.49M | ¥ -872.96M | ¥ 559.28M | ¥ 719.82M | ¥ 1.06B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.54B | ¥ 1.73B | ¥ 1.14B | ¥ 2.80B | ¥ 2.20B |
| Total Assets | ¥ 14.19B | ¥ 16.72B | ¥ 17.55B | ¥ 17.34B | ¥ 15.76B |
| Total Debt | ¥ 1.02B | ¥ 1.10B | ¥ 1.11B | ¥ 2.11B | ¥ 2.14B |
| Net Debt | ¥ -179.65M | ¥ -21.05M | ¥ 493.60M | ¥ 1.09B | ¥ 1.35B |
| Total Liabilities | ¥ 7.73B | ¥ 9.40B | ¥ 10.23B | ¥ 10.73B | ¥ 9.70B |
| Stockholders' Equity | ¥ 6.44B | ¥ 7.30B | ¥ 7.30B | ¥ 6.53B | ¥ 5.76B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 513.74M | ¥ -259.06M | ¥ -225.68M | ¥ -917.35M | ¥ 727.98M |
| Operating Cash Flow | ¥ 514.58M | ¥ -256.73M | ¥ -214.72M | ¥ -791.00M | ¥ 931.67M |
| Investing Cash Flow | ¥ -110.29M | ¥ -134.52M | ¥ 203.46M | ¥ -311.00M | ¥ -135.24M |
| Financing Cash Flow | ¥ -319.18M | ¥ 913.68M | ¥ -395.27M | ¥ 1.31B | ¥ -764.69M |