| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 4.59B | ¥ 4.98B | ¥ 5.01B | ¥ 5.97B | ¥ 3.37B |
| Gross Profit | ¥ 660.01M | ¥ 928.18M | ¥ 943.20M | ¥ 1.85B | ¥ 1.01B |
| Operating Income | ¥ -549.20M | ¥ -1.16B | ¥ -2.03B | ¥ 1.29B | ¥ 758.45M |
| EBITDA | ¥ -440.12M | ¥ -1.02B | ¥ -1.93B | ¥ 1.34B | ¥ 795.50M |
| Net Income | ¥ -587.30M | ¥ -951.04M | ¥ -1.82B | ¥ 1.06B | ¥ 616.62M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 2.60B | ¥ 3.01B | ¥ 3.07B | ¥ 5.17B | ¥ 6.86B |
| Total Assets | ¥ 6.72B | ¥ 7.66B | ¥ 8.36B | ¥ 10.44B | ¥ 8.62B |
| Total Debt | ¥ 131.69M | ¥ 123.93M | ¥ 144.64M | ¥ 200.27M | ¥ 48.65M |
| Net Debt | ¥ -2.27B | ¥ -2.78B | ¥ -2.93B | ¥ -4.72B | ¥ -6.81B |
| Total Liabilities | ¥ 3.33B | ¥ 3.56B | ¥ 2.96B | ¥ 2.71B | ¥ 1.39B |
| Stockholders' Equity | ¥ 3.35B | ¥ 4.08B | ¥ 5.33B | ¥ 7.66B | ¥ 7.20B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 189.96M | ¥ 389.44M | ¥ 310.62M | ¥ 391.20M | ¥ 120.01M |
| Operating Cash Flow | ¥ 244.60M | ¥ 451.12M | ¥ 393.34M | ¥ 445.28M | ¥ 132.14M |
| Investing Cash Flow | ¥ -390.38M | ¥ -269.67M | ¥ -1.76B | ¥ -1.30B | ¥ 2.23B |
| Financing Cash Flow | ¥ -347.47M | ¥ -343.18M | ¥ -518.38M | ¥ -990.25M | ¥ 4.20B |