| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 7.79B | ¥ 7.95B | ¥ 8.07B | ¥ 8.15B | ¥ 6.28B |
| Gross Profit | ¥ 1.16B | ¥ 360.00M | ¥ 1.45B | ¥ 1.47B | ¥ 988.00M |
| Operating Income | ¥ 165.00M | ¥ -726.00M | ¥ 385.00M | ¥ 373.00M | ¥ -64.00M |
| EBITDA | ¥ 1.16B | ¥ -621.00M | ¥ 1.24B | ¥ 1.23B | ¥ 631.00M |
| Net Income | ¥ 200.00M | ¥ -1.68B | ¥ 322.00M | ¥ 265.00M | ¥ -178.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 825.00M | ¥ 785.00M | ¥ 402.00M | ¥ 561.00M | ¥ 586.00M |
| Total Assets | ¥ 13.99B | ¥ 14.88B | ¥ 16.76B | ¥ 16.37B | ¥ 15.70B |
| Total Debt | ¥ 6.53B | ¥ 6.96B | ¥ 7.41B | ¥ 7.12B | ¥ 4.27B |
| Net Debt | ¥ 5.70B | ¥ 6.17B | ¥ 7.01B | ¥ 6.56B | ¥ 3.69B |
| Total Liabilities | ¥ 8.34B | ¥ 9.39B | ¥ 9.66B | ¥ 9.64B | ¥ 9.26B |
| Stockholders' Equity | ¥ 5.11B | ¥ 4.99B | ¥ 6.68B | ¥ 6.33B | ¥ 6.06B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 632.00M | ¥ 622.00M | ¥ -389.00M | ¥ -2.77B | ¥ -880.00M |
| Operating Cash Flow | ¥ 817.00M | ¥ 728.00M | ¥ -204.00M | ¥ 687.00M | ¥ -149.00M |
| Investing Cash Flow | ¥ 132.00M | ¥ 187.00M | ¥ -180.00M | ¥ -3.45B | ¥ -770.00M |
| Financing Cash Flow | ¥ -909.00M | ¥ -512.00M | ¥ 216.00M | ¥ 2.74B | ¥ 597.00M |