| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.82B | ¥ 1.82B | ¥ 792.99M | ¥ 2.46B | ¥ 1.17B |
| Gross Profit | ¥ 418.96M | ¥ 457.45M | ¥ -278.73M | ¥ 721.26M | ¥ -129.25M |
| Operating Income | ¥ -270.79M | ¥ -152.51M | ¥ -854.27M | ¥ -95.58M | ¥ -1.00B |
| EBITDA | ¥ 51.65M | ¥ 489.27M | ¥ -777.76M | ¥ 317.11M | ¥ -419.25M |
| Net Income | ¥ -739.72M | ¥ -197.26M | ¥ -1.40B | ¥ 844.85M | ¥ -1.45B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 136.52M | ¥ 1.81B | ¥ 1.35B | ¥ 3.21B | ¥ 2.41B |
| Total Assets | ¥ 10.34B | ¥ 11.52B | ¥ 10.21B | ¥ 11.72B | ¥ 16.42B |
| Total Debt | ¥ 6.19B | ¥ 6.30B | ¥ 5.27B | ¥ 5.25B | ¥ 8.66B |
| Net Debt | ¥ 6.13B | ¥ 4.60B | ¥ 4.02B | ¥ 2.05B | ¥ 6.26B |
| Total Liabilities | ¥ 8.52B | ¥ 9.00B | ¥ 7.53B | ¥ 7.89B | ¥ 13.42B |
| Stockholders' Equity | ¥ 1.72B | ¥ 2.42B | ¥ 2.62B | ¥ 3.77B | ¥ 2.93B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -369.16M | ¥ -805.06M | ¥ -716.33M | ¥ 61.95M | ¥ -77.19M |
| Operating Cash Flow | ¥ 121.59M | ¥ 533.56M | ¥ 1.24M | ¥ 221.06M | ¥ 117.57M |
| Investing Cash Flow | ¥ -1.20B | ¥ -863.93M | ¥ -1.65B | ¥ 3.24B | ¥ -413.30M |
| Financing Cash Flow | ¥ -573.04M | ¥ 809.45M | ¥ -338.34M | ¥ -2.59B | ¥ 210.81M |