| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.04B | ¥ 1.02B | ¥ 994.61M | ¥ 873.19M | ¥ 994.29M |
| Gross Profit | ¥ 475.93M | ¥ 468.71M | ¥ 506.26M | ¥ 425.49M | ¥ 469.92M |
| Operating Income | ¥ -80.57M | ¥ -79.29M | ¥ -30.12M | ¥ -101.90M | ¥ -15.78M |
| EBITDA | ¥ -138.50M | ¥ -79.15M | ¥ -27.82M | ¥ -83.17M | ¥ 9.53M |
| Net Income | ¥ -139.13M | ¥ -100.26M | ¥ -26.89M | ¥ -150.24M | ¥ -51.44M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 464.96M | ¥ 678.66M | ¥ 722.56M | ¥ 788.11M | ¥ 793.97M |
| Total Assets | ¥ 814.73M | ¥ 970.85M | ¥ 1.04B | ¥ 1.05B | ¥ 1.21B |
| Total Debt | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 |
| Net Debt | ¥ -464.96M | ¥ -678.66M | ¥ -722.56M | ¥ -788.11M | ¥ -793.97M |
| Total Liabilities | ¥ 262.48M | ¥ 264.80M | ¥ 224.33M | ¥ 200.01M | ¥ 203.76M |
| Stockholders' Equity | ¥ 552.25M | ¥ 706.05M | ¥ 813.05M | ¥ 854.64M | ¥ 1.00B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -151.98M | ¥ -15.73M | ¥ -55.59M | ¥ -23.87M | ¥ 35.71M |
| Operating Cash Flow | ¥ -151.77M | ¥ -14.86M | ¥ -44.79M | ¥ -14.06M | ¥ 57.28M |
| Investing Cash Flow | ¥ -54.59M | ¥ -21.63M | ¥ -13.40M | ¥ 15.52M | ¥ -21.57M |
| Financing Cash Flow | ¥ -7.33M | ¥ -7.42M | ¥ -7.36M | ¥ -7.33M | ¥ -7.36M |