| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 806.49M | ¥ 813.67M | ¥ 827.24M | ¥ 722.47M | ¥ 913.93M |
| Gross Profit | ¥ 440.86M | ¥ 362.86M | ¥ 223.77M | ¥ 405.15M | ¥ 467.01M |
| Operating Income | ¥ 50.96M | ¥ -41.89M | ¥ -196.74M | ¥ 6.58M | ¥ 32.24M |
| EBITDA | ¥ 57.83M | ¥ -33.52M | ¥ -186.00M | ¥ 38.73M | ¥ 74.19M |
| Net Income | ¥ 63.83M | ¥ -163.68M | ¥ -185.05M | ¥ 1.12M | ¥ 10.32M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 932.35M | ¥ 781.35M | ¥ 889.36M | ¥ 570.88M | ¥ 806.62M |
| Total Assets | ¥ 1.30B | ¥ 1.19B | ¥ 1.39B | ¥ 1.25B | ¥ 1.26B |
| Total Debt | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 | ¥ 0.00 |
| Net Debt | ¥ -932.00M | ¥ -781.35M | ¥ -889.36M | ¥ -570.88M | ¥ -806.62M |
| Total Liabilities | ¥ 113.78M | ¥ 125.52M | ¥ 173.29M | ¥ 116.42M | ¥ 150.14M |
| Stockholders' Equity | ¥ 1.19B | ¥ 1.06B | ¥ 1.22B | ¥ 1.13B | ¥ 1.11B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 115.75M | ¥ -114.22M | ¥ 117.89M | ¥ -250.00M | ¥ 178.67M |
| Operating Cash Flow | ¥ 121.00M | ¥ -108.89M | ¥ 123.66M | ¥ -248.48M | ¥ 189.66M |
| Investing Cash Flow | ¥ -22.22M | ¥ -5.32M | ¥ -5.80M | ¥ -1.32M | ¥ -12.21M |
| Financing Cash Flow | ¥ 43.65M | ¥ 0.00 | ¥ 193.97M | ¥ 2.98M | ¥ 1.25M |