| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 15.77B | ¥ 17.18B | ¥ 18.63B | ¥ 20.70B | ¥ 25.39B |
| Gross Profit | ¥ 7.55B | ¥ 8.26B | ¥ 8.76B | ¥ 10.09B | ¥ 12.16B |
| Operating Income | ¥ -309.00M | ¥ 255.00M | ¥ 425.00M | ¥ 957.00M | ¥ 2.23B |
| EBITDA | ¥ -274.00M | ¥ 263.00M | ¥ 433.00M | ¥ 966.00M | ¥ 2.24B |
| Net Income | ¥ -164.00M | ¥ 217.00M | ¥ 657.00M | ¥ 751.00M | ¥ 1.54B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 10.08B | ¥ 11.92B | ¥ 10.23B | ¥ 10.78B | ¥ 11.84B |
| Total Assets | ¥ 12.73B | ¥ 14.53B | ¥ 13.39B | ¥ 13.83B | ¥ 15.19B |
| Total Debt | ¥ 0.00 | ¥ 1.00M | ¥ 2.00M | ¥ 0.00 | ¥ 1.00M |
| Net Debt | ¥ -10.08B | ¥ -10.24B | ¥ -10.23B | ¥ -10.78B | ¥ -11.84B |
| Total Liabilities | ¥ 3.70B | ¥ 4.16B | ¥ 3.97B | ¥ 5.06B | ¥ 6.14B |
| Stockholders' Equity | ¥ 8.90B | ¥ 10.30B | ¥ 9.39B | ¥ 8.73B | ¥ 9.02B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -576.00M | ¥ 687.00M | ¥ -614.00M | ¥ -101.00M | ¥ 2.43B |
| Operating Cash Flow | ¥ -573.00M | ¥ 691.00M | ¥ -613.00M | ¥ -101.00M | ¥ 2.43B |
| Investing Cash Flow | ¥ 158.00M | ¥ -16.00M | ¥ 101.00M | ¥ -541.00M | ¥ -55.00M |
| Financing Cash Flow | ¥ -1.37B | ¥ 582.00M | ¥ -151.00M | ¥ -1.18B | ¥ -182.00M |