| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.12B | ¥ 840.66M | ¥ 980.92M | ¥ 1.70B | ¥ 952.36M |
| Gross Profit | ¥ 151.47M | ¥ 63.26M | ¥ 219.75M | ¥ 516.18M | ¥ 259.82M |
| Operating Income | ¥ 41.05M | ¥ -95.68M | ¥ 106.01M | ¥ 233.98M | ¥ 135.14M |
| EBITDA | ¥ 42.63M | ¥ -97.64M | ¥ 114.40M | ¥ 275.65M | ¥ 91.96M |
| Net Income | ¥ -2.12M | ¥ -109.31M | ¥ 50.93M | ¥ 169.25M | ¥ 18.43M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 84.33M | ¥ 165.54M | ¥ 242.23M | ¥ 328.23M | ¥ 107.39M |
| Total Assets | ¥ 2.66B | ¥ 2.58B | ¥ 2.49B | ¥ 2.84B | ¥ 1.86B |
| Total Debt | ¥ 289.82M | ¥ 313.60M | ¥ 281.27M | ¥ 285.53M | ¥ 166.52M |
| Net Debt | ¥ 210.49M | ¥ 159.21M | ¥ 73.22M | ¥ -17.26M | ¥ 70.92M |
| Total Liabilities | ¥ 910.82M | ¥ 844.31M | ¥ 666.96M | ¥ 1.07B | ¥ 1.64B |
| Stockholders' Equity | ¥ 1.75B | ¥ 1.74B | ¥ 1.83B | ¥ 1.77B | ¥ 223.71M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 21.07M | ¥ -56.25M | ¥ 72.37M | ¥ -601.12M | ¥ 10.18M |
| Operating Cash Flow | ¥ 22.96M | ¥ -53.84M | ¥ 75.36M | ¥ -599.30M | ¥ 12.75M |
| Investing Cash Flow | ¥ -57.69M | ¥ -13.40M | ¥ -61.24M | ¥ -95.43M | ¥ 23.37M |
| Financing Cash Flow | ¥ -40.25M | ¥ 13.96M | ¥ -109.89M | ¥ 901.60M | ¥ 7.13M |