| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 552.27M | ¥ 497.95M | ¥ 324.60M | ¥ 119.44M | ¥ 58.51M |
| Gross Profit | ¥ 56.60M | ¥ 78.18M | ¥ 89.95M | ¥ 65.93M | ¥ 36.48M |
| Operating Income | ¥ 15.36M | ¥ 26.41M | ¥ 29.98M | ¥ 9.39M | ¥ 17.12M |
| EBITDA | ¥ -40.23M | ¥ 29.63M | ¥ 38.24M | ¥ 25.74M | ¥ 21.78M |
| Net Income | ¥ -52.97M | ¥ 14.56M | ¥ 15.81M | ¥ 5.49M | ¥ 12.98M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 12.96M | ¥ 108.26M | ¥ 14.55M | ¥ 68.81M | ¥ 84.81M |
| Total Assets | ¥ 603.51M | ¥ 615.16M | ¥ 602.28M | ¥ 532.75M | ¥ 439.61M |
| Total Debt | ¥ 210.48M | ¥ 143.66M | ¥ 246.27M | ¥ 204.35M | ¥ 110.95M |
| Net Debt | ¥ 197.52M | ¥ 35.40M | ¥ 232.56M | ¥ 170.85M | ¥ 26.14M |
| Total Liabilities | ¥ 301.42M | ¥ 299.87M | ¥ 291.46M | ¥ 228.43M | ¥ 136.30M |
| Stockholders' Equity | ¥ 299.48M | ¥ 312.45M | ¥ 306.86M | ¥ 299.52M | ¥ 302.37M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -183.89M | ¥ 171.63M | ¥ -50.56M | ¥ 28.63M | ¥ 45.01M |
| Operating Cash Flow | ¥ -183.45M | ¥ 173.25M | ¥ -42.64M | ¥ 30.17M | ¥ 58.78M |
| Investing Cash Flow | ¥ 14.21M | ¥ -3.41M | ¥ -15.89M | ¥ -50.34M | ¥ -20.13M |
| Financing Cash Flow | ¥ 71.21M | ¥ -124.14M | ¥ 1.03M | ¥ 58.95M | ¥ 23.87M |