| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.93B | ¥ 2.01B | ¥ 1.91B | ¥ 1.15B | ¥ 820.35M |
| Gross Profit | ¥ 1.18B | ¥ 1.25B | ¥ 1.16B | ¥ 699.91M | ¥ 330.70M |
| Operating Income | ¥ 113.82M | ¥ 285.84M | ¥ 306.67M | ¥ -71.22M | ¥ -273.45M |
| EBITDA | ¥ 264.89M | ¥ 437.18M | ¥ 510.65M | ¥ 107.47M | ¥ -146.19M |
| Net Income | ¥ 60.35M | ¥ 199.59M | ¥ 238.19M | ¥ -32.13M | ¥ -170.71M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 712.38M | ¥ 610.23M | ¥ 783.13M | ¥ 732.32M | ¥ 550.70M |
| Total Assets | ¥ 3.69B | ¥ 3.57B | ¥ 3.47B | ¥ 3.23B | ¥ 3.38B |
| Total Debt | ¥ 495.51M | ¥ 521.96M | ¥ 597.42M | ¥ 672.88M | ¥ 948.33M |
| Net Debt | ¥ -216.87M | ¥ -88.27M | ¥ -185.71M | ¥ -59.45M | ¥ 100.63M |
| Total Liabilities | ¥ 912.60M | ¥ 870.75M | ¥ 986.11M | ¥ 999.32M | ¥ 1.12B |
| Stockholders' Equity | ¥ 2.78B | ¥ 2.70B | ¥ 2.48B | ¥ 2.23B | ¥ 2.26B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 182.82M | ¥ -79.67M | ¥ 127.95M | ¥ 171.16M | ¥ -178.24M |
| Operating Cash Flow | ¥ 286.48M | ¥ 62.65M | ¥ 210.36M | ¥ 284.19M | ¥ -144.49M |
| Investing Cash Flow | ¥ -104.29M | ¥ -160.71M | ¥ -84.74M | ¥ -132.59M | ¥ -831.52M |
| Financing Cash Flow | ¥ -79.91M | ¥ -75.53M | ¥ -75.50M | ¥ -273.58M | ¥ 948.23M |