| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.24B | ¥ 2.59B | ¥ 2.33B | ¥ 2.14B | ¥ 1.62B |
| Gross Profit | ¥ 1.29B | ¥ 979.33M | ¥ 864.00M | ¥ 765.49M | ¥ 202.45M |
| Operating Income | ¥ 144.11M | ¥ -58.58M | ¥ -31.00M | ¥ 88.63M | ¥ -547.36M |
| EBITDA | ¥ 412.93M | ¥ 202.65M | ¥ 210.27M | ¥ 316.24M | ¥ -60.03M |
| Net Income | ¥ 77.84M | ¥ -198.70M | ¥ -34.36M | ¥ 51.03M | ¥ -216.78M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 806.17M | ¥ 923.10M | ¥ 398.95M | ¥ 392.63M | ¥ 364.94M |
| Total Assets | ¥ 3.16B | ¥ 3.00B | ¥ 2.54B | ¥ 2.42B | ¥ 2.41B |
| Total Debt | ¥ 894.62M | ¥ 816.90M | ¥ 1.32B | ¥ 1.13B | ¥ 1.20B |
| Net Debt | ¥ 88.45M | ¥ -106.20M | ¥ 922.66M | ¥ 740.30M | ¥ 837.32M |
| Total Liabilities | ¥ 1.42B | ¥ 1.36B | ¥ 1.72B | ¥ 1.57B | ¥ 1.62B |
| Stockholders' Equity | ¥ 1.74B | ¥ 1.64B | ¥ 815.66M | ¥ 848.40M | ¥ 789.10M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 156.00M | ¥ 273.60M | ¥ 90.77M | ¥ 276.79M | ¥ -120.65M |
| Operating Cash Flow | ¥ 165.66M | ¥ 336.50M | ¥ 126.51M | ¥ 365.52M | ¥ -80.32M |
| Investing Cash Flow | ¥ -9.51M | ¥ -81.20M | ¥ -41.09M | ¥ -93.24M | ¥ -48.62M |
| Financing Cash Flow | ¥ -273.07M | ¥ 268.86M | ¥ -79.09M | ¥ -244.60M | ¥ 213.32M |