| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 6.27B | ¥ 6.37B | ¥ 6.35B | ¥ 6.23B | ¥ 5.69B |
| Gross Profit | ¥ 2.39B | ¥ 2.38B | ¥ 2.43B | ¥ 2.40B | ¥ 2.17B |
| Operating Income | ¥ 38.36M | ¥ -6.53M | ¥ 57.33M | ¥ -38.80M | ¥ -172.34M |
| EBITDA | ¥ 224.83M | ¥ 150.91M | ¥ 287.35M | ¥ 63.26M | ¥ -82.40M |
| Net Income | ¥ 123.10M | ¥ -120.64M | ¥ 73.89M | ¥ -223.12M | ¥ -287.30M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 554.43M | ¥ 193.22M | ¥ 692.31M | ¥ 508.30M | ¥ 548.67M |
| Total Assets | ¥ 5.96B | ¥ 5.76B | ¥ 6.29B | ¥ 6.48B | ¥ 7.23B |
| Total Debt | ¥ 3.09B | ¥ 3.02B | ¥ 3.31B | ¥ 3.39B | ¥ 4.08B |
| Net Debt | ¥ 2.53B | ¥ 2.82B | ¥ 2.62B | ¥ 2.88B | ¥ 3.53B |
| Total Liabilities | ¥ 3.75B | ¥ 3.68B | ¥ 4.08B | ¥ 4.35B | ¥ 4.88B |
| Stockholders' Equity | ¥ 2.21B | ¥ 2.08B | ¥ 2.20B | ¥ 2.14B | ¥ 2.36B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 323.92M | ¥ -207.03M | ¥ -17.94M | ¥ 677.90M | ¥ -1.64B |
| Operating Cash Flow | ¥ 326.01M | ¥ -158.81M | ¥ -8.03M | ¥ 741.04M | ¥ -462.09M |
| Investing Cash Flow | ¥ -36.77M | ¥ -44.26M | ¥ 267.05M | ¥ -91.59M | ¥ -1.20B |
| Financing Cash Flow | ¥ 71.97M | ¥ -296.02M | ¥ -75.00M | ¥ -689.83M | ¥ 1.92B |