| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.08B | ¥ 1.91B | ¥ 1.92B | ¥ 2.13B | ¥ 2.18B |
| Gross Profit | ¥ 741.00M | ¥ 732.00M | ¥ 668.00M | ¥ 626.00M | ¥ 697.41M |
| Operating Income | ¥ 22.00M | ¥ 13.00M | ¥ -54.00M | ¥ -140.00M | ¥ -124.68M |
| EBITDA | ¥ 184.00M | ¥ 147.00M | ¥ 198.00M | ¥ 5.00M | ¥ -12.49M |
| Net Income | ¥ 30.00M | ¥ -33.00M | ¥ 11.00M | ¥ -176.00M | ¥ -128.43M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 999.00M | ¥ 1.01B | ¥ 1.10B | ¥ 932.00M | ¥ 1.21B |
| Total Assets | ¥ 4.08B | ¥ 4.13B | ¥ 4.28B | ¥ 3.96B | ¥ 4.10B |
| Total Debt | ¥ 778.00M | ¥ 854.00M | ¥ 896.00M | ¥ 661.00M | ¥ 726.45M |
| Net Debt | ¥ -221.00M | ¥ -159.00M | ¥ -201.00M | ¥ -271.00M | ¥ -484.57M |
| Total Liabilities | ¥ 2.27B | ¥ 2.37B | ¥ 2.50B | ¥ 2.24B | ¥ 2.23B |
| Stockholders' Equity | ¥ 1.73B | ¥ 1.69B | ¥ 1.71B | ¥ 1.64B | ¥ 1.81B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 123.00M | ¥ -13.00M | ¥ -88.00M | ¥ -222.00M | ¥ -800.03M |
| Operating Cash Flow | ¥ 234.00M | ¥ 95.00M | ¥ -10.00M | ¥ -30.00M | ¥ -113.18M |
| Investing Cash Flow | ¥ -162.00M | ¥ -131.00M | ¥ -29.00M | ¥ -198.00M | ¥ -632.42M |
| Financing Cash Flow | ¥ -103.00M | ¥ -56.00M | ¥ 194.00M | ¥ -70.00M | ¥ 697.59M |