| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 5.88B | ¥ 7.61B | ¥ 9.09B | ¥ 10.00B | ¥ 11.10B |
| Gross Profit | ¥ 5.83B | ¥ 7.29B | ¥ 8.66B | ¥ 9.57B | ¥ 10.68B |
| Operating Income | ¥ 673.63M | ¥ -2.82B | ¥ -3.52B | ¥ -2.63B | ¥ 148.60M |
| EBITDA | ¥ 1.47B | ¥ -2.06B | ¥ -3.06B | ¥ -2.08B | ¥ 683.10M |
| Net Income | ¥ 1.33B | ¥ -2.23B | ¥ -3.49B | ¥ -2.38B | ¥ 479.36M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 12.08B | ¥ 12.02B | ¥ 16.86B | ¥ 20.42B | ¥ 22.69B |
| Total Assets | ¥ 15.02B | ¥ 14.60B | ¥ 20.15B | ¥ 23.86B | ¥ 26.51B |
| Total Debt | ¥ 837.28M | ¥ 284.15M | ¥ 1.14B | ¥ 1.23B | ¥ 654.03M |
| Net Debt | ¥ -11.25B | ¥ -11.74B | ¥ -15.69B | ¥ -19.18B | ¥ -22.03B |
| Total Liabilities | ¥ 1.40B | ¥ 869.76M | ¥ 2.40B | ¥ 2.23B | ¥ 2.00B |
| Stockholders' Equity | ¥ 13.62B | ¥ 13.73B | ¥ 17.75B | ¥ 21.03B | ¥ 23.32B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.30B | ¥ -2.20B | ¥ -2.76B | ¥ -1.95B | ¥ 394.06M |
| Operating Cash Flow | ¥ 1.52B | ¥ -2.16B | ¥ -2.70B | ¥ -1.77B | ¥ 610.74M |
| Investing Cash Flow | ¥ 192.60M | ¥ -531.91M | ¥ -261.96M | ¥ -336.39M | ¥ -166.25M |
| Financing Cash Flow | ¥ -2.34B | ¥ -3.08B | ¥ -976.49M | ¥ -1.09B | ¥ -428.19M |