| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 53.38M | ¥ 52.68M | ¥ 41.90M | ¥ 63.96M | ¥ 127.25M |
| Gross Profit | ¥ -6.21M | ¥ -5.24M | ¥ -41.11M | ¥ 73.00K | ¥ 57.86M |
| Operating Income | ¥ -31.55M | ¥ -91.52M | ¥ -133.67M | ¥ -52.25M | ¥ 26.14M |
| EBITDA | ¥ 6.54M | ¥ -64.75M | ¥ -99.61M | ¥ -17.74M | ¥ 63.56M |
| Net Income | ¥ -50.81M | ¥ -98.53M | ¥ -132.69M | ¥ -68.95M | ¥ 2.86M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.45M | ¥ 10.10M | ¥ 3.36M | ¥ 8.19M | ¥ 35.84M |
| Total Assets | ¥ 958.53M | ¥ 921.06M | ¥ 937.93M | ¥ 1.07B | ¥ 1.17B |
| Total Debt | ¥ 245.02M | ¥ 233.72M | ¥ 249.96M | ¥ 290.61M | ¥ 298.38M |
| Net Debt | ¥ 243.57M | ¥ 230.15M | ¥ 246.60M | ¥ 287.23M | ¥ 272.86M |
| Total Liabilities | ¥ 784.03M | ¥ 736.28M | ¥ 684.93M | ¥ 687.22M | ¥ 716.86M |
| Stockholders' Equity | ¥ 174.50M | ¥ 184.79M | ¥ 253.00M | ¥ 383.35M | ¥ 452.38M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 11.32M | ¥ 8.52M | ¥ 16.76M | ¥ 21.49M | ¥ 29.26M |
| Operating Cash Flow | ¥ 16.60M | ¥ 8.68M | ¥ 17.42M | ¥ 27.61M | ¥ 37.97M |
| Investing Cash Flow | ¥ -5.27M | ¥ -143.00K | ¥ 13.30M | ¥ 3.48M | ¥ -7.77M |
| Financing Cash Flow | ¥ -13.45M | ¥ -8.69M | ¥ -26.08M | ¥ -53.70M | ¥ -66.38M |