| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.46B | ¥ 4.84B | ¥ 4.58B | ¥ 5.26B | ¥ 6.03B |
| Gross Profit | ¥ 1.57B | ¥ 1.97B | ¥ 2.05B | ¥ 2.36B | ¥ 2.59B |
| Operating Income | ¥ -399.56M | ¥ -347.66M | ¥ -257.01M | ¥ -499.63M | ¥ -446.97M |
| EBITDA | ¥ -347.32M | ¥ -348.80M | ¥ -66.62M | ¥ -322.23M | ¥ -370.88M |
| Net Income | ¥ -324.17M | ¥ -371.27M | ¥ -170.54M | ¥ -549.88M | ¥ -645.13M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 74.43M | ¥ 58.84M | ¥ 129.34M | ¥ 551.19M | ¥ 896.67M |
| Total Assets | ¥ 715.45M | ¥ 1.41B | ¥ 2.02B | ¥ 2.11B | ¥ 2.69B |
| Total Debt | ¥ 451.00M | ¥ 334.42M | ¥ 871.95M | ¥ 1.08B | ¥ 997.00M |
| Net Debt | ¥ 379.41M | ¥ 275.58M | ¥ 742.61M | ¥ 529.90M | ¥ 100.33M |
| Total Liabilities | ¥ 1.13B | ¥ 1.02B | ¥ 1.89B | ¥ 1.66B | ¥ 1.68B |
| Stockholders' Equity | ¥ -415.62M | ¥ 342.99M | ¥ 40.62M | ¥ 11.18M | ¥ 528.64M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -403.30M | ¥ -46.59M | ¥ -101.54M | ¥ -487.20M | ¥ 114.17M |
| Operating Cash Flow | ¥ -403.30M | ¥ -32.94M | ¥ 4.53M | ¥ -434.74M | ¥ 154.41M |
| Investing Cash Flow | ¥ 523.51M | ¥ -16.77M | ¥ -318.46M | ¥ -42.82M | ¥ -685.86M |
| Financing Cash Flow | ¥ -104.62M | ¥ -20.79M | ¥ -7.92M | ¥ 132.08M | ¥ 588.38M |