| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 5.24B | ¥ 5.85B | ¥ 6.98B | ¥ 7.96B | ¥ 7.31B |
| Gross Profit | ¥ 1.66B | ¥ 1.71B | ¥ 1.79B | ¥ 1.94B | ¥ 1.88B |
| Operating Income | ¥ 377.00M | ¥ 428.49M | ¥ 523.67M | ¥ 691.35M | ¥ 559.89M |
| EBITDA | ¥ 159.12M | ¥ 650.76M | ¥ 744.96M | ¥ 810.11M | ¥ 665.46M |
| Net Income | ¥ -238.41M | ¥ 306.00M | ¥ 364.28M | ¥ 414.12M | ¥ 322.43M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.03B | ¥ 1.67B | ¥ 1.45B | ¥ 1.66B | ¥ 2.13B |
| Total Assets | ¥ 13.36B | ¥ 13.10B | ¥ 12.98B | ¥ 12.31B | ¥ 14.85B |
| Total Debt | ¥ 1.08B | ¥ 337.66M | ¥ 437.62M | ¥ 537.58M | ¥ 2.17B |
| Net Debt | ¥ 56.85M | ¥ -1.33B | ¥ -1.01B | ¥ -1.12B | ¥ 46.34M |
| Total Liabilities | ¥ 3.08B | ¥ 2.44B | ¥ 2.59B | ¥ 2.82B | ¥ 5.61B |
| Stockholders' Equity | ¥ 10.28B | ¥ 10.66B | ¥ 10.40B | ¥ 9.49B | ¥ 9.24B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -1.17B | ¥ 417.55M | ¥ -637.63M | ¥ 1.34B | ¥ -908.88M |
| Operating Cash Flow | ¥ 132.17M | ¥ 1.10B | ¥ -432.86M | ¥ 1.56B | ¥ -414.54M |
| Investing Cash Flow | ¥ -1.35B | ¥ -615.30M | ¥ -210.14M | ¥ -217.68M | ¥ -497.75M |
| Financing Cash Flow | ¥ 582.79M | ¥ -262.75M | ¥ 413.52M | ¥ -1.81B | ¥ 1.55B |