| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 390.35M | ¥ 507.06M | ¥ 500.19M | ¥ 397.91M | ¥ 264.53M |
| Gross Profit | ¥ 203.41M | ¥ 326.08M | ¥ 336.15M | ¥ 149.20M | ¥ 79.67M |
| Operating Income | ¥ -207.07M | ¥ -47.54M | ¥ 71.59M | ¥ -61.76M | ¥ -135.33M |
| EBITDA | ¥ -214.80M | ¥ -789.40M | ¥ -672.65M | ¥ -165.42M | ¥ -131.07M |
| Net Income | ¥ -721.49M | ¥ -802.60M | ¥ -669.80M | ¥ -276.30M | ¥ 90.47M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 344.25M | ¥ 226.23M | ¥ 218.36M | ¥ 144.65M | ¥ 222.08M |
| Total Assets | ¥ 525.25M | ¥ 407.14M | ¥ 419.49M | ¥ 606.46M | ¥ 707.94M |
| Total Debt | ¥ 29.20M | ¥ 3.46M | ¥ 29.57M | ¥ 35.91M | ¥ 44.49M |
| Net Debt | ¥ -127.34M | ¥ -140.86M | ¥ -10.68M | ¥ -95.85M | ¥ -180.84M |
| Total Liabilities | ¥ 220.95M | ¥ 4.54B | ¥ 3.72B | ¥ 3.53B | ¥ 3.44B |
| Stockholders' Equity | ¥ 304.30M | ¥ -4.13B | ¥ -3.30B | ¥ -2.92B | ¥ -2.73B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -177.44M | ¥ 21.92M | ¥ 67.27M | ¥ -40.11M | ¥ -27.75M |
| Operating Cash Flow | ¥ -168.74M | ¥ 28.39M | ¥ 72.44M | ¥ -37.24M | ¥ -24.07M |
| Investing Cash Flow | ¥ -143.67M | ¥ 108.83M | ¥ -40.45M | ¥ -21.89M | ¥ 53.58M |
| Financing Cash Flow | ¥ 323.83M | ¥ -28.98M | ¥ -125.74M | ¥ -22.12M | ¥ -40.19M |