| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.14B | ¥ 908.49M | ¥ 584.12M | ¥ 920.83M | ¥ 1.21B |
| Gross Profit | ¥ 826.00M | ¥ 650.41M | ¥ 423.62M | ¥ 713.53M | ¥ 925.91M |
| Operating Income | ¥ -341.40M | ¥ -357.03M | ¥ -771.44M | ¥ -289.43M | ¥ 83.11M |
| EBITDA | ¥ -309.62M | ¥ -265.27M | ¥ -697.48M | ¥ -220.93M | ¥ 108.12M |
| Net Income | ¥ -287.25M | ¥ -315.56M | ¥ -768.55M | ¥ -303.32M | ¥ -759.02M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.58B | ¥ 1.98B | ¥ 2.03B | ¥ 2.70B | ¥ 3.34B |
| Total Assets | ¥ 2.60B | ¥ 2.74B | ¥ 2.95B | ¥ 3.52B | ¥ 4.00B |
| Total Debt | ¥ 15.55M | ¥ 44.30M | ¥ 102.72M | ¥ 135.88M | ¥ 164.84M |
| Net Debt | ¥ -418.14M | ¥ -510.74M | ¥ -1.13B | ¥ -1.54B | ¥ -2.89B |
| Total Liabilities | ¥ 493.08M | ¥ 409.69M | ¥ 363.13M | ¥ 351.69M | ¥ 452.55M |
| Stockholders' Equity | ¥ 2.11B | ¥ 2.33B | ¥ 2.59B | ¥ 3.17B | ¥ 3.55B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -208.81M | ¥ -83.93M | ¥ -525.61M | ¥ -176.54M | ¥ 442.64M |
| Operating Cash Flow | ¥ -188.01M | ¥ -79.54M | ¥ -514.53M | ¥ -151.75M | ¥ 456.81M |
| Investing Cash Flow | ¥ 122.46M | ¥ -589.10M | ¥ 85.66M | ¥ -1.09B | ¥ 153.61M |
| Financing Cash Flow | ¥ -60.20M | ¥ -19.16M | ¥ -118.31M | ¥ -114.77M | ¥ 1.90B |