| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.87B | ¥ 3.43B | ¥ 2.84B | ¥ 3.20B | ¥ 2.69B |
| Gross Profit | ¥ 1.71B | ¥ 1.88B | ¥ 1.22B | ¥ 1.63B | ¥ 1.44B |
| Operating Income | ¥ -154.73M | ¥ 118.33M | ¥ -508.17M | ¥ 158.50M | ¥ 247.12M |
| EBITDA | ¥ -72.23M | ¥ 302.25M | ¥ -620.08M | ¥ 329.90M | ¥ 332.90M |
| Net Income | ¥ -301.00M | ¥ 104.08M | ¥ -774.47M | ¥ 72.41M | ¥ 157.24M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.35B | ¥ 1.33B | ¥ 1.17B | ¥ 1.38B | ¥ 1.93B |
| Total Assets | ¥ 3.14B | ¥ 3.87B | ¥ 3.37B | ¥ 3.28B | ¥ 3.32B |
| Total Debt | ¥ 2.10B | ¥ 2.39B | ¥ 2.26B | ¥ 1.51B | ¥ 1.67B |
| Net Debt | ¥ 749.65M | ¥ 1.06B | ¥ 1.09B | ¥ 124.61M | ¥ -255.26M |
| Total Liabilities | ¥ 2.82B | ¥ 3.26B | ¥ 3.02B | ¥ 2.14B | ¥ 2.26B |
| Stockholders' Equity | ¥ 319.81M | ¥ 604.90M | ¥ 353.17M | ¥ 1.14B | ¥ 1.06B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 146.47M | ¥ -19.75M | ¥ -467.67M | ¥ -215.59M | ¥ -286.36M |
| Operating Cash Flow | ¥ 163.38M | ¥ 2.83M | ¥ -328.22M | ¥ 80.06M | ¥ 207.19M |
| Investing Cash Flow | ¥ 147.72M | ¥ 10.78M | ¥ -603.71M | ¥ -474.61M | ¥ -495.69M |
| Financing Cash Flow | ¥ -290.02M | ¥ 137.19M | ¥ 719.85M | ¥ -154.13M | ¥ 1.27B |