| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 4.14B | ¥ 4.48B | ¥ 5.06B | ¥ 4.79B | ¥ 4.17B |
| Gross Profit | ¥ 411.55M | ¥ 583.66M | ¥ 886.41M | ¥ 920.63M | ¥ 455.18M |
| Operating Income | ¥ -375.54M | ¥ -147.67M | ¥ 157.36M | ¥ 283.80M | ¥ -88.42M |
| EBITDA | ¥ -1.35B | ¥ 14.89M | ¥ 340.75M | ¥ 466.14M | ¥ -709.00K |
| Net Income | ¥ -1.44B | ¥ -152.34M | ¥ 102.97M | ¥ 296.34M | ¥ -202.44M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.23B | ¥ 1.09B | ¥ 1.63B | ¥ 1.38B | ¥ 1.47B |
| Total Assets | ¥ 5.21B | ¥ 6.06B | ¥ 6.38B | ¥ 6.24B | ¥ 6.06B |
| Total Debt | ¥ 1.56B | ¥ 1.14B | ¥ 1.03B | ¥ 1.19B | ¥ 1.35B |
| Net Debt | ¥ 321.77M | ¥ 42.49M | ¥ -597.00M | ¥ -191.87M | ¥ -117.34M |
| Total Liabilities | ¥ 3.06B | ¥ 2.44B | ¥ 2.57B | ¥ 2.51B | ¥ 2.60B |
| Stockholders' Equity | ¥ 2.16B | ¥ 3.62B | ¥ 3.80B | ¥ 3.73B | ¥ 3.46B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 171.01M | ¥ -596.92M | ¥ 408.60M | ¥ 104.38M | ¥ 552.71M |
| Operating Cash Flow | ¥ 278.43M | ¥ -88.27M | ¥ 455.79M | ¥ 118.88M | ¥ 575.16M |
| Investing Cash Flow | ¥ -243.15M | ¥ -508.31M | ¥ -11.78M | ¥ -14.75M | ¥ 33.24M |
| Financing Cash Flow | ¥ 102.53M | ¥ 61.64M | ¥ -198.36M | ¥ -192.34M | ¥ 154.57M |