| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 361.33M | ¥ 527.35M | ¥ 462.87M | ¥ 558.68M | ¥ 405.46M |
| Gross Profit | ¥ 188.01M | ¥ 353.12M | ¥ 304.38M | ¥ 407.65M | ¥ 299.86M |
| Operating Income | ¥ -277.61M | ¥ 104.89M | ¥ 95.45M | ¥ 153.70M | ¥ 145.98M |
| EBITDA | ¥ -219.39M | ¥ 168.42M | ¥ 114.01M | ¥ 191.98M | ¥ 169.81M |
| Net Income | ¥ -307.55M | ¥ 80.08M | ¥ 72.20M | ¥ 131.01M | ¥ 122.88M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 109.80M | ¥ 262.31M | ¥ 101.08M | ¥ 141.55M | ¥ 206.20M |
| Total Assets | ¥ 1.34B | ¥ 1.63B | ¥ 1.58B | ¥ 1.46B | ¥ 1.07B |
| Total Debt | ¥ 436.34M | ¥ 385.26M | ¥ 380.41M | ¥ 283.44M | ¥ 177.21M |
| Net Debt | ¥ 370.97M | ¥ 122.95M | ¥ 326.03M | ¥ 173.57M | ¥ 3.91M |
| Total Liabilities | ¥ 668.95M | ¥ 617.67M | ¥ 686.70M | ¥ 534.71M | ¥ 375.29M |
| Stockholders' Equity | ¥ 671.87M | ¥ 1.01B | ¥ 794.24M | ¥ 915.07M | ¥ 586.19M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -163.82M | ¥ 6.12M | ¥ -27.14M | ¥ -60.90M | ¥ 81.68M |
| Operating Cash Flow | ¥ -107.54M | ¥ 21.72M | ¥ 46.09M | ¥ -10.83M | ¥ 105.55M |
| Investing Cash Flow | ¥ -98.64M | ¥ -14.24M | ¥ -76.82M | ¥ -56.19M | ¥ -20.95M |
| Financing Cash Flow | ¥ 9.24M | ¥ 164.81M | ¥ -14.34M | ¥ 32.81M | ¥ -59.38M |