| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.84B | ¥ 1.74B | ¥ 1.55B | ¥ 1.59B | ¥ 2.08B |
| Gross Profit | ¥ 582.00M | ¥ 654.56M | ¥ 493.29M | ¥ 633.36M | ¥ 874.37M |
| Operating Income | ¥ -80.00M | ¥ 58.56M | ¥ -273.01M | ¥ -55.72M | ¥ 199.59M |
| EBITDA | ¥ -47.00M | ¥ 59.35M | ¥ -701.96M | ¥ -2.59M | ¥ 257.31M |
| Net Income | ¥ -146.00M | ¥ 72.60M | ¥ -773.82M | ¥ -91.66M | ¥ 126.58M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 815.00M | ¥ 769.22M | ¥ 790.99M | ¥ 447.26M | ¥ 560.79M |
| Total Assets | ¥ 2.00B | ¥ 1.76B | ¥ 1.57B | ¥ 1.51B | ¥ 1.34B |
| Total Debt | ¥ 1.48B | ¥ 956.26M | ¥ 844.89M | ¥ 65.28M | ¥ 155.19M |
| Net Debt | ¥ 660.00M | ¥ 187.04M | ¥ 53.91M | ¥ -381.98M | ¥ -405.60M |
| Total Liabilities | ¥ 1.73B | ¥ 1.35B | ¥ 1.23B | ¥ 376.40M | ¥ 555.30M |
| Stockholders' Equity | ¥ 270.00M | ¥ 415.45M | ¥ 340.28M | ¥ 1.14B | ¥ 781.57M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -249.00M | ¥ -142.56M | ¥ -390.26M | ¥ -454.20M | ¥ 80.88M |
| Operating Cash Flow | ¥ -229.00M | ¥ 63.49M | ¥ -251.28M | ¥ -273.86M | ¥ 214.08M |
| Investing Cash Flow | ¥ -234.00M | ¥ -190.77M | ¥ -143.78M | ¥ -189.38M | ¥ -136.80M |
| Financing Cash Flow | ¥ 505.00M | ¥ 101.94M | ¥ 735.20M | ¥ 346.05M | ¥ -670.70M |